M-1

803 5
900 21
1047(1)
1046(1)a1
1002(27)
1003 a1
1014(1)b2
1032(1)a
1018
1100 10
SPL 1
1008(2)
1007(1)b
B.5
B7(2)
B.3
SPL 8
 PROJECT PROJECT PROJECT
PROJECT TITLE DURATION START DATE END DATE
HEALTH CENTER 102.68667 1 103.6866667

PROJECT PROJECT PROJECT

1.00
PROJECT TITLE DURATION START DATE END DATE
Structure Excavation (Common Surplu 5 1.00 6.00 X
REINFORCED CONCRETE 5.69 7.00 12.69
Structural Steel 8 13.69 21.69
CHB Load Bearing, 100mm 21 22.69 43.69
Plumbing Works 6 44.69 50.69
Ceiling 8 51.69 59.69
Prepainted Metal Sheets 3 60.69 63.69
Painting 4.5 64.69 69.19
Tiles 1 70.19 71.19
Electrical 15 72.19 87.19
Cabinets 1.5 88.19 89.69
Windows 7 90.69 97.69
DOOR 3 98.69 101.69
Billboard 1 102.69 103.69
Construction Safety and Health 115.50
Permits and Clearances 0
Bunkhouse (Rental) 59.19
 X
2.00

X
3.00

X
4.00

X
5.00

X
6.00

X
7.00

X
8.00

X
9.00
X
10.00
X

11.00
X

12.00
13.00
X

14.00
X

15.00
X

16.00
X

17.00
X

18.00
X

19.00
X

20.00
X

21.00
22.00
X

23.00
X

24.00
X

25.00
X

26.00
X

27.00
 X
28.00

X
29.00

X
30.00

X
31.00

X
32.00

X
33.00

X
34.00

X
35.00

X
36.00
X
X 37.00
38.00
X

39.00
X

40.00
X

41.00
X

42.00
X

43.00
44.00
X

45.00
X

46.00
X

47.00
X

48.00
X

49.00
X

50.00
51.00
X

52.00
X

53.00
 X
54.00

X
55.00

X
56.00

X
57.00

X
58.00

X
59.00
60.00

X
61.00

X
62.00

X
63.00
64.00

X
65.00
X
X 66.00
67.00
X

68.00
X

69.00
70.00
X

71.00
72.00
X

73.00
X

74.00
X

75.00
X

76.00
X

77.00
X

78.00
X

79.00
 X
80.00

X
81.00

X
82.00

X
83.00

X
84.00

X
85.00

X
86.00

X
87.00
88.00

X
89.00
90.00

X
91.00

X
92.00

X
93.00

X
94.00
X
95.00
X

96.00
X

97.00
98.00
X

99.00
X

100.00
X

101.00
102.00
X

103.00
104.00
105.00
106.00
107.00
108.00
109.00
110.00
111.00
112.00
113.00
114.00
115.00
116.00
117.00
118.00
119.00
120.00
121.00
122.00
123.00
124.00
125.00
126.00
127.00
128.00
129.00
130.00
 CONSTRUCTION OF EARTHQUAKE PROOF KAUMAHAN
PROJECT TITLE : MULTIPURPOSE BUILDING AT BRGY. LANISE
LOCATION : LANISE, CLAVERIA, MISAMIS ORIENTAL Month1 Month2
ITEM NO. SCOPE OF WORK % WT. TOTAL AMOUNT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
803 Structure Excavation (Common Surplus) Err:509 Err:509 2.00
#REF! #REF! #REF! #REF! #REF!
1003 a1 Ceiling Err:509 Err:509 5.00
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
1014(1)b2 Prepainted Metal Sheets Err:509 Err:509 3.00
#REF! #REF! #REF! #REF! #REF!
1046(1)a1 CHB Load Bearing, 100mm Err:509 Err:509 18.00
1047(1) Structural Steel Err:509 Err:509 8.00
#REF! #REF! #REF! #REF! #REF!
SPL(1) Billboard Err:509 Err:509 1.00
SPL(2) Construction Safety and Health Err:509 Err:509 7.00
SPL(3) Permits and Clearances Err:509 Err:509 1.00
SPL(4) Bunkhouse (Rental) Err:509 Err:509 59.19
Estimated Project Cost: Err:509 Err:509 44.00 Err:509 Err:509
Err:509 Err:509
Err:509 100.00%
Err:509 100.00%
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Municipality of Claveria
`--------------oo0oo-------------`

OFFICE OF THE MUNICIPAL ENGINEER

CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE

PROJECT TITLE : ELEMENTARY SCHOOL
CATEGORY : BUILDING
LOCATION : Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL
TOTAL PROJECT COST : Php ₱588,792.17 SOURCE OF FUND : Supplemental
PROJECT DISCRIPTION : Implementation Mode : By Admin
Project Duration : 59.19 CD

Equipment Needed :
Building A school Stage

Foreman,Skille
Technical Personnel:
Worker,Laborer,Welder

ITEM NO. SCOPE OF WORK % WT. QUANTITY UNIT UNIT PRICE TOTAL AMOUNT
803 Structure Excavation (Common Surplus) 0.66% 11.24 cu.m. 346.98 3,900.00
900 REINFORCED CONCRETE 27.66% 8.56 cu.m. 19,031.13 162,858.92
1047(1) Structural Steel 18.27% 1,548.11 kgs. 69.50 107,587.00
1046(1)a1 CHB Load Bearing, 100mm 9.17% 38.88 sq.m. 1,388.43 53,982.00
1046(1)a2 CHB Load Bearing, 150mm 9.75% 31.20 sq.m 1,839.94 57,406.00
1027 Cement Plaster Finish 6.17% 74.16 sq.m 490.21 36,354.00
1003 a1 Ceiling 8.23% 61.72 sq.m 785.02 48,454.00
1014(1)b2 Prepainted Metal Sheets 5.69% 53.00 sq.m. 631.76 33,483.25
1032(1)a Painting 10.49% 117.15 sq.m. 527.15 61,757.00
104 Embankment 3.9% 30.00 cu.m. 767.00 23,010.00
100.0%
Estimated Project Cost: 588,792.17

A. Breakdown of Total Direct Cost

Materials 410,420.50
Labor 178,371.67
D. GRAND TOTAL 588,792.17

Prepared by: Checked by:

GERALD E. CALLAO ROLANDO M. ALFANTA

Project In-Charge Municipal Engineer

Approved by:

MERALUNA SALVALEON-ABROGAR
Municipal Mayor
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHOOL
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 803 QUANTITY/UNIT: 11.24 cu.m.

DESCRIPTION:Structure Excavation (Common Surplus) OUTPUT/DAY: 1.50 cu.m./day
DURATION: 5 day(s)
FOOTING
MARKINGS F1
DIMENSION
LENGTH (m) WIDTH (m) DEPTH (m) NO. VOLUME (m3)
1 1 1 5 5
MARKINGS F2
DIMENSION
LENGTH (m) WIDTH (m) DEPTH (m) NO. VOLUME (m3)
0 0 0 2 0

WALL FOOTING

MARKINGS WF-1
DIMENSION
WIDTH (m) DEPTH (m) LENGTH (m) VOLUME (m3)
1 0.4 0.6 26 6.24
Total = 6.24

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

0.00
0.00
TOTAL FOR MATERIALS 0.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 2.00 550.00 1,100.00
Common Laborer 4 2.00 350.00 2,800.00
Total Man-Days 10
TOTAL FOR LABOR 3,900.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 3,900.00

E. DIRECT UNIT COST (D/Qty) /cu.m. 346.98
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHOOL
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 104 QUANTITY/UNIT: 30.00 cu.m.

DESCRIPTION:Embankment OUTPUT/DAY: 1.50 cu.m./day
DURATION: 4 day(s)

Volume
Length= 8
Width = 5
Depth = 0.6
Volume = 24
25% loose
6
Volume=
Total Volume = 30 cu.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Soil Borrow cu.m 30.00 200.00 6,000.00
0.00
TOTAL FOR MATERIALS 6,000.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 4.20 550.00 2,310.00
Common Laborer 10 4.20 350.00 14,700.00
Total Man-Days 46.2
TOTAL FOR LABOR 17,010.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 23,010.00

E. DIRECT UNIT COST (D/Qty) /cu.m. 767.00
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHOOL
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 900 QUANTITY/UNIT: 8.56 cu.m.

DESCRIPTION: REINFORCED CONCRETE OUTPUT/DAY: 1.50 cu.m. / day
DURATION: 5.69 day/s

CONCRETE

Footing-1 Footing-2
Length = 1.000 m. Length = 0.000 m.
Width = 1.000 m. Width = 0.000 m.
Depth = 0.200 m. Depth = 0.200 m.
No. = 5.000 No. = 0.000
Volume = 1.000 cu.m. Volume = 0.000 cu.m.

Wall Footing Column-2

Length = 26.000 m. Height = 0.000
Width = 0.400 m. Width = 0.000
Depth = 0.150 m. Length = 0.000
No. = 1.000 No. = 0.000
Volume = 1.560 cu.m. Volume = 0.000

Column-1 Slab
Height = 5.250 Area = 27.200 m.
Width = 0.300
length = 0.300 Depth = 0.100 m.
No. = 5.000
Volume = 2.363 Volume = 2.720 cu.m.

(STeps) Beam
Length = 9.000 m. Length = 0.200
Width = 0.250 m. width = 0.150
Depth = 0.100 m. no. = 1.000
No. = 3.000 Length = 8
Volume = 0.675 cu.m. Volume = 0.240 cu.m

GRAVEL BEDDING

Footing-1 Footing-2
Length = 1.000 m. Length = 0.000 m.
Width = 1.000 m. Width = 0.000 m.
Depth = 0.050 m. Depth = 0.050 m.
No. = 5.000 No. = 0.000
Volume = 0.250 cu.m. Volume = 0.000 cu.m.

Wall Footing SLAB

Length = 26.000 m. Area = 27.200 m.
Width = 0.400 m.
Depth = 0.050 m. Depth = 0.050 m.
No. = 1.000
Volume = 0.520 cu.m. Volume = 1.360 cu.m.

Steps
Length = 8.000 m.
Width = 0.280 m.
Depth = 0.050 m.
No. = 3.000
Volume = 0.336 cu.m.
 REINFORCEMENT

C-1 16mm DRB C-2 16mm DRB

Bar Length = 6.000 Bar Length = 6.000
PNS 49-Bend length = 0.256 PNS 49-Bend length = 0.256
Cut Bar = 5.656 Cut Bar = 2.406
= 1.000 = 2.000
No. of Cut Bar = 4.000 No. of Cut Bar = 4.000
No. = 5.000 No. = 0.000
Total No. of DRB = 20.000 Total No. of DRB = 0.000

C-1-TIES 10mm DRB C-2-TIES 10mm DRB

Bar Length = 6.000 m Bar Length = 6.000 m
Cut Bar = 1.250 m Cut Bar = 0.050 m
= 4.000 lgth = 120.000 lgth
No. of Cut Bar = 30.000 No. of Cut Bar = 17.000
No. = 5.000 No. = 0.000
Total No. of DRB = 40.000 lgth Total No. of DRB = 0.000 lgth

B-1 16mm DRB B-1-TIES 10mm DRB

Bar Length = 6.000 Bar Length = 6.000 m
PNS 49-Bend length = 0.256 Cut Bar = 0.600 m
Cut Bar = 4.256 = 10.000 lgth
cut per length = 1.000
No. of Cut Bar = 4.000 No. of Cut Bar = 36.000
No. = 2.000 No. = 2.000
Total No. of DRB = 8.000 Total No. of DRB = 8.000 lgth

F-1 16mm DRB F-2 16mm DRB

Bar Length = 6.000 Bar Length = 6.000
Cut Bar = 1.000 Cut Bar = 0.000
= 6.000 = 0.000
No. of Cut Bar = 10.000 No. of Cut Bar = 0.000
No. = 5.000 No. = 0.000
Total No. of DRB = 10.000 Total No. of DRB = 0.000

Wall Footing Wall Footing C-

Horizontal 10mm DRB Bar 10mm DRB
Bar Length = 6.000 m Bar Length = 6.000 m
Cut Bar = 0.400 m
Cut Bar = 26.000 m = 15.000 lgth
= 5.000 lgth No. of Cut Bar = 45.000
No. of Cut Bar = 3.000 No. = 1.000
No. = 1.000 Total No. of DRB = 3.000 lgth
Total No. of DRB = 15.000 lgth
Floor Slab 10mm DRB
Along Y-Direction
Area = 40.000 m
factor = 2.150
Total meter = 86.000 m
Total No. of DRB = 15.000 lgth

Along x-Direction
Area = 40.000 m
factor = 2.130
Total meter = 85.200 m
Total No. of DRB = 15.000 lgth

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Portland Cement bags 78.00 322.00 25,116.00
Washed Sand cu.m. 5.00 2738.00 13,690.00
3/4" Crushed Garvel cu.m. 12.00 2738.00 32,856.00
1/2'' " thk Ordinary Plwood sheets 13.00 1356.00 17,628.00
2 x 3 x 8' Lumber bd.ft 289.25 41.00 11,859.25
2 x 2 x 8' Lumber bd.ft 320.00 40.00 12,800.00
1-1/2" CWN kg 5.00 90.00 450.00
3" CWN kg 10.00 80.00 800.00
4" CWN kg 10.00 78.00 780.00
16mm Ø DRB x 6m 189.4 lgth 20.00 491.00 9,820.00
10mm Ø DRB x 6m 325.6 lgth 88.00 197.00 17,336.00
4"Ø cutting disk pc 10.00 60.00 600.00
Tie Wire #16 kg 11.00 96.00 1,056.00
Total of Materials 144,791.25

B. LABOR( Rental Included)

Designation No. of Men No. of Days Unit Rate Amount (P)

Construction Foreman 1.00 5.69 550.00 3,127.67
Concrete Pouring
Skilled Laborer 2.00 4.00 450.00 3,600.00
Laborer 4.00 4.00 350.00 5,600.00
Fabrication of Steel Reinforcement
Skilled Laborer 2.00 0.69 450.00 618.00
Laborer 6.00 0.69 350.00 1,442.00
Formworks
Fabrication And Installation
Carpenters 2.00 1.00 450.00 900.00
Laborer 4.00 1.00 350.00 1,400.00
Stripping
Carpenters 2.00 0.60 450.00 540.00
Laborer 4.00 0.60 350.00 840.00

Total Man-days 41.18

Total of Labor 18,067.67
C. EQUIPMENT
Total of Equipment 0.00

D. TOTAL DIRECT COST (A+B+C) 162,858.92

E. DIRECT UNIT COST (D/Qty) /cu.m. 19,031.13
 COLUMN
Vertical Staging
A. P= 2(a + b )+0.20
a 0.3
b 0.3
P= 1.4
B. 7.35 sq.m
C. 2.55 sheets
D. 75.7203125 bd.ft

Column
Total length of column.
Vertical
Horizontal
Brace

Beam
Total length of beam
Vertical
Horizontal

2'' x 4''
2'' x 3''
2'' x 2''

Form For Beams and Girder

1 P = 2 (d) + b + 0.10
Where : P = Perimeter of two sides form
d = The two sides form
b = The bottom form
0.10 = Constant value for the lapping of form
2 Multiply P by the length and number of beams to get the total area of the forms.
3 Divide the total area found by 2.88 to get the number of plywood forms
4 Multiply the number of plywood found by 22 get the board foot frame required.
 m
m
m

Total length of column. 26.25 m

245.4375 bd.ft 2'' x 4''
831.3375 bd.ft 2'' x 3''
307.125 bd.ft 2'' x 2''

Total length of beam 9 m

72 bd.ft 2'' x 4''
63 bd.ft 2'' x 3''

actual
317.4375 bd.ft 60 le 320 bd.ft
894.3375 bd.ft 168 896 bd.ft
307.125 bd.ft 58 310 bd.ft
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHOOL
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1047(1) QUANTITY/UNIT: 1,548.11 kgs.

DESCRIPTION: Structural Steel OUTPUT/DAY: 200.00 kgs./day
DURATION: 8 day(s)
TRUSSESS
Markings TRUSS
material
Top Chord 2 3/16'' x 2'' x 2'' Angle bar

Cut length = 5.17 m

Bar Length = 6m
Cut per length = 1
Unit = 3
No.of length = 6 length
Excess L = 0.83 m
No.excess pcs = 6 of 0.83 m "Can Be used as Clipped Angle for Purlins"

material
Bottom Chord 2 3/16'' x 2'' x 2''
Cut length = 5.24 m
Bar Length = 6m
Unit = 3
No.of length = 6 length
Excess L = 0.76 m
No.excess pcs = 6 of 0.76 m "Can Be used as Clipped Angle for Purlins"

Web Member 2 3/16'' x 1 1/2 '' x 1 1/2''

Angle bar
Vertical
Web NO. unit
1 0.26 3 0.78
2 0.26 3 0.78
3 0.39 3 1.17
4 0.62 3 1.86
5 0.48 3 1.44
6 0.45 3 1.35
7 0.42 3 1.26
8 0.37 3 1.11
9 0.31 3 0.93
10 0.26 3 0.78
11 0.23 3 0.69
total length 4.05 12.83 m
Total No. lgth 14 lgth
Diagonal
Vertical
Web NO.
1 0.65 3 1.95
2 0.55 3 1.65
3 0.78 3 2.34
4 0.7 3 2.1
5 0.73 3 2.19
6 0.67 3 2.01
7 0.62 3 1.86
8 0.37 3 1.11
total length 15.21 m
Total No. lgth 6 lgth

Markings TRUSS2
material
Top Chord 2 3/16'' x 2'' x 2'' Angle bar

Cut length = 7.9 m

Bar Length = 6m
Unit = 1
No.of length = 3 length
Bottom Chord 2 3/16'' x 2'' x 2''

Cut length = 7.9 m

Bar Length = 6m
 Unit = 1
No.of length = 3 length

Web Member 2 3/16'' x 1 1/2 '' x 1 1/2''

Angle bar
Vertical
Web NO. unit
1 to 14 0.58 1 16.24
Diagonal

Web NO.
1 to 13 0.72 1 18.72
total length 34.96 m
Total No. lgth 6 lgth

C-Purlins Fascia Framing

Span = 5.17 m Outer Frame
Cut/ length 9.7 m Right and Left Side
STD.L = 6m length = 11.1 m
Spacing = 0.6 m Unit = 2
Distribution p/Spa 10 pcs Length = 22.2 m
No.of
No.of Length = 17 lgth Length = 4 1-1/2'' Angle Bar
Web frame
Total
Length = 4.05 m
Unit = 2m
No.of
Length = 1 1-1/2'' Flat Bar

A. MATERIALS

Description kg/l Unit Quantity Unit rate Amount (P)

2'' X 2'' X 3/16 '' Angle bar 534.6 length 18.00 984.00 17,712.00
3/16''1-1/2'' x 1-1/2'' Angle bar 619.5 length 30.00 666.00 19,980.00
3/16''1-1/2'' Flat Bar 8.41 length 1.00 418.00 418.00
2'' x 3'' x 2mm C-Purlins 326.4 length 17.00 1371.00 23,307.00
12 mm Plain Round Bar (Sag Rod ) 21.32 length 4.00 270.00 1,080.00
16 mm Dia.DRB ( Cross bracing ) 37.88 length 4.00 491.00 1,964.00
16 mm turn buckle pcs 4.00 148.00 592.00
1/8 '' dia. Welding Rod kg 17.50 108.00 1,890.00
4"Ø cutting disk pcs 55.00 60.00 3,300.00
1548.11 0.00
TOTAL FOR MATERIALS 70,243.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 8.00 550.00 4,400.00
Senior Welder 1 8.00 450.00 3,600.00
Junior Welder 2 8.00 350.00 5,600.00
Total Man-Days 32
RENTAL
Welding Machine 1 8.00 2968 23,744.00

TOTAL FOR LABOR(Rental Included) 37,344.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) ###

E. DIRECT UNIT COST (D/Qty) /kgs. 69.50
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF EARTHQUAKE PROOF KAUMAHAN MULTIPURPOSE BUILDING
LANISE, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 902(1) QUANTITY/UNIT: #REF! kgs

DESCRIPTION: Reinforcing Steel, Deformed, Grade 40 OUTPUT/DAY: #REF! kgs/day
DURATION: 7 day(s)
*SEE ATTACHED BACK-UP COMPUTATION

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

10mm dia. Deforemed Bar le 181.00 0.00
12mm dia. Deforemed Bar le 276.00 0.00
16mm dia. Deforemed Bar le 502.00 0.00
Tie Wire #16 kgs 91.00 0.00
Cutting Disc 4" pcs 85.00 0.00
0.00
0.00
0.00
TOTAL FOR MATERIALS 0.00

B. LABOR

Designation No. of men Unit rate Amount (P)

Construction Foreman 1 500.00 0.00
Skilled Laborer 1 400.00 0.00
Common Laborer 6 300.00 0.00
0.00
0.00
0.00
0.00
0.00
TOTAL FOR LABOR 0.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL FOR EQUIPMENT 0.00
D. TOTAL DIRECT COST (A+B+C) 0.00
E. DIRECT UNIT COST (D/Qty) /cu.m. #REF!
Contractor's Profit(CP) (10% Of D) 0.00
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 0.00
VAT [5% of ( D + CP + OCM)] 0.00
F. INDIRECT COST 0.00
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /cu.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF EARTHQUAKE PROOF KAUMAHAN MULTIPURPOSE BUILDING
LANISE, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 903(1) QUANTITY/UNIT: 1.00 l.s.

DESCRIPTION: Formworks and Falseworks OUTPUT/DAY:
DURATION:

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

1/2" Thk. Ordinary Plywood sheets 563.00 0.00
2x3x10 Coco Lumber bd. ft. 22.00 0.00
2x2x8 Coco Lumber bd. ft. 22.00 0.00
Assorted Nails kgs 60.00 0.00
0.00
0.00
0.00
TOTAL FOR MATERIALS 0.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 500.00 0.00
Skilled Laborer 1 400.00 0.00
Common Laborer 2 300.00 0.00
0.00
0.00
0.00
0.00
0.00
TOTAL FOR LABOR 0.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL FOR EQUIPMENT 0.00
D. TOTAL DIRECT COST (A+B+C) 0.00
E. DIRECT UNIT COST (D/Qty) /l.s. 0.00
Contractor's Profit(CP) (10% Of D) 0.00
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 0.00
VAT [5% of ( D + CP + OCM)] 0.00
F. INDIRECT COST 0.00
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /l.s. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF EARTHQUAKE PROOF KAUMAHAN MULTIPURPOSE BUILDING
LANISE, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1001(11) QUANTITY/UNIT: #REF! sq.m.

DESCRIPTION: Septic Vault, Concrete/CHB OUTPUT/DAY: #REF! sq.m./day
DURATION: 3 day(s)
*SEE ATTACHED BACK-UP COMPUTATION

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

CHB #4 pcs 14.00 0.00
Portland Cement bags 283.00 0.00
Washed Sand cu.m. 1718.00 0.00
3/4" Crushed Gravel cu.m. 1718.00 0.00
10mm dia. Deformed Bar le 227.00 0.00
Tie Wire #16 kgs 85.00 0.00
TOTAL FOR MATERIALS 0.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 500.00 0.00
Skilled Laborer 1 400.00 0.00
Common Laborer 4 300.00 0.00
Total Man-Days 0
TOTAL FOR LABOR 0.00

C. EQUIPMENT
1 Bagger Mixer
Capability 60 bags/day

Name and Capacity Quantity No. of days Unit Rate Amount (P)
1-Bagger Mixer 1 1,376.00 0.00
Concrete Vibrator 1 1,163.00 0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 0.00

E. DIRECT UNIT COST (D/Qty) /sq.m. #REF!
Contractor's Profit(CP) (10% Of D) 0.00
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 0.00
VAT [5% of ( D + CP + OCM)] 0.00
F. INDIRECT COST 0.00
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /sq.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1046(1)a2 QUANTITY/UNIT: 31.20 sq.m.

DESCRIPTION: CHB Load Bearing, 150mm OUTPUT/DAY: 1.49 sq.m./da
DURATION: 21.00 day(s)
4'' x 8'' x 16'' CHB
Including Height from Zocallo to Ceiling
From Plan
Perimeter = 26 m
FFl to N.G.L = 0.6 m
to NGl = 0.6 m
total height = 1.2 m
Area = 31.2 sq.m

NET AREA = 31.2 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

6'' CHB pcs 429.00 27.00 11,583.00
Portland Cement bags 48.00 322.00 15,456.00
Screend Sand cu.m. 3.00 2738.00 8,214.00
10mm dia. Deformed Bar le 23.00 197.00 4,531.00
Tie Wire #16 kgs 2.00 96.00 192.00
4"Ø cutting disk pcs 3.00 60.00 180.00
TOTAL FOR MATERIALS 40,156.00

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

LAYING OF CHB
Skilled Laborer 1 15.00 450.00 6,750.00
Laborer 2 15.00 350.00 10,500.00
Total Man-Days 45
TOTAL FOR LABOR 17,250.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit Rate Amount (P)

TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 57,406.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 1,839.94
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1046(1)a1 QUANTITY/UNIT: 38.88 sq.m.

DESCRIPTION: CHB Load Bearing, 100mm OUTPUT/DAY: 1.85 sq.m./da
DURATION: 21.00 day(s)

CHB Wall Back Stage

Perimeter = 8m
FFl to roof= 3.66 m
to NGl = 0m
total height = 3.66 m
Area = 29.28 sq.m
Steps
step-1 step-2
Length 8m Length 8m
Depth 0.6 m Depth 0.4 m
Area 4.8 sq.m Area 3.2 sq.m

step-1
Length 8m
Depth 0.2 m
Area 1.6 sq.m

NET AREA = 38.88 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

4'' CHB pcs 511.00 18.00 9,198.00
Portland Cement bags 31.00 322.00 9,982.00
Screend Sand cu.m. 3.00 2738.00 8,214.00
10mm dia. Deformed Bar le 28.00 197.00 5,516.00
Tie Wire #16 kgs 2.00 96.00 192.00
4"Ø cutting disk pcs 3.00 60.00 180.00
TOTAL FOR MATERIALS 33,282.00

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

LAYING OF CHB
Skilled Laborer 1 18.00 450.00 8,100.00
Laborer 2 18.00 350.00 12,600.00
Total Man-Days 54
TOTAL FOR LABOR 20,700.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit Rate Amount (P)

TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 53,982.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 1,388.43
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1027(1) QUANTITY/UNIT: 74.16 sq.m.

DESCRIPTION: Cement Plaster Finish OUTPUT/DAY: 3.53 sq.m./da
DURATION: 21.00 day(s)
4'' x 8'' x 16'' CHB

From Plan CHB Wall Back Stage

Perimeter = 26 m Perimeter = 8m
FFl to N.G.L = 0.6 m FFl to roof= 3.66 m
to NGl = 0m to NGl = 0m
total height = 0.6 m total height = 3.66 m
Area = 15.6 sq.m No.of faces 2
Area = 58.56 sq.m
Column Steps sides and wall side
Perimeter = 2.4 m Area = 5.4 m
NGL to top= 5.25 m unit = 1
No.of Column = 5m Total Area = 5.4
Area = 63 sq.m

NET AREA = 74.16 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Portland Cement bags 30.00 322.00 9,660.00
Fine Sand cu.m. 3.00 2498.00 7,494.00
TOTAL FOR MATERIALS 17,154.00

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

PLASTERING
Skilled Laborer 2 12.00 450.00 10,800.00
Common Laborer 2 12.00 350.00 8,400.00
Total Man-Days 48
TOTAL FOR LABOR 19,200.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit Rate Amount (P)

TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 36,354.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 490.21
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHOOL
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1003 a1 QUANTITY/UNIT: 61.72 sq.m

DESCRIPTION: Ceiling OUTPUT/DAY: 7.72 sq.m/day
DURATION: 8 day(s)
Ceiling Works Ceiling Frame Hanger
A1 A1 A1
Length = 9.7 m Span 3.99 Span 9.7
Width = 3.99 m sqpcing 0.6 sqpcing 1.2
Area = 38.703 sq.m Pcs 8 Pcs 10
Cut Length 9.7 Cut Length 0.42
No.of cut per
Length 26 lgths length 15 pcs
No.of
Length 12 lgths

A2 A2
Length = 9.7 m Span 1.26
Width = 1.26 m sqpcing 0.8
Area = 12.222 sq.m Pcs 3
Cut Length 9.7
No.of
Length 10 lgths

A3
Length = 9.7 m
Width = 0.28 m
Area = 2.716 sq.m

A4
Area = 5.0753 sq.m

A5
Length = 9.7 m
Width = 0.31 m
Area = 3.007 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

1/4 ''Hardiflex shts 23.00 813.00 18,699.00
Wall Angle lgth 9.00 418.00 3,762.00
W-Clip pcs 64.00 13.00 832.00
Drill bit 1/8'' pcs 5.00 65.00 325.00
1'' Concrete Nails kg 1.00 90.00 90.00
1mm thk.x1/2"x2"x5.00m double metal furrin length 36.00 164.00 5,904.00
1/8"x 1/2" blind rivets box 3.00 276.00 828.00
1mm thk.x1/2"x2"x5.00m carrying chann length 14.00 176.00 2,464.00
0.00
TOTAL FOR MATERIALS 32,904.00

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

Framing
Construction Foreman 1 5.00 550.00 2,750.00
Skilled Laborer 2 5.00 450.00 4,500.00
 Common Laborer 2 5.00 350.00 3,500.00
Ceiling Works
Skille laborer 2 3.00 450.00 2,700.00
Laborer 2 3.00 350.00 2,100.00

Total Man-Days 25
TOTAL FOR LABOR 15,550.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 48,454.00

E. DIRECT UNIT COST (D/Qty) /l.s. 785.02
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1002(27) QUANTITY/UNIT: 1.00 l.s

DESCRIPTION: Plumbing Works OUTPUT/DAY:
DURATION: 6.00 days

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Flush Type Water Closet pcs 1.00 5540.00 5,540.00
Lavatory with Faucet set 1.00 1240.00 1,240.00
Stainless Sink with Faucet set 3.00 1840.00 5,520.00
1/2"Ø faucet (stainless US) pcs 4.00 350.00 1,400.00
Urinal pcs 1.00 4540.00 4,540.00
PVC Pipe 4" le 4.00 412.00 1,648.00
2"Øx4"Ø Wye reducer PVC pcs 7.00 65.00 455.00
2'' PVC Elbow 90 deg. pcs 7.00 45.00 315.00
PVC P-Trap 2" pcs 6.00 65.00 390.00
PVC Clean Out 4" pcs 1.00 115.00 115.00
Stainless Floor Drain 4" pcs 1.00 100.00 100.00
PVC Blue Pipe 1" le 6.00 120.00 720.00
PVC Blue Pipe Elbow 1" pcs 11.00 40.00 440.00
PVC Blue Pipe Tee 1" pcs 3.00 30.00 90.00
Solvent cement liter 2.00 60 120.00
Tiplon tape roll 4.00 25 100.00
2'' PVC pipe length 1.00 171 171.00
Portland Cement bgs 28.00 322.00 9,016.00
3/4 Crush Gravel cu.m 1.00 2738.00 2,738.00
Washed sand cu.m 1.00 2738.00 2,738.00
Fine sand cu.m 1.00 Err:509 Err:509
10 DRB length 20.00 197.00 3,940.00
TOTAL FOR MATERIALS Err:509

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

Construction Foreman 1 6.00 550.00 3,300.00
Skilled Laborer 1 6.00 450.00 2,700.00
Common Laborer 3 6.00 350.00 6,300.00
Total Man-Days 30
TOTAL FOR LABOR ###

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) Err:509

E. DIRECT UNIT COST (D/Qty) /l.s. Err:509
Contractor's Profit(CP) (10% Of D) Err:509
 Overhead, Contingencies, Miscelaneous(OCM) (15% of D) Err:509
VAT [5% of ( D + CP + OCM)] Err:509
F. INDIRECT COST Err:509
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /l.s. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHO
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1014(1)b2 QUANTITY/UNIT: 53.00 sq.m.

DESCRIPTION: Prepainted Metal Sheets OUTPUT/DAY: 17.67 sq.m./day
DURATION: 3 day(s)
Roof Area
Length = 9.7
width= 5.37
Area = 53 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

0.44mm Longspan Rib Type Color Roo ln.m. 53.00 334.00 17,702.00
0.44mm x 0.407m x 2.44m Roof Flas sht 9.00 502.00 4,518.00
2-1/2" Teckscrew with Rubber pcs 450.00 4.00 1,800.00
1/8" x 1/2" Blind Rivets box 1.00 276.00 276.00
Vulca Seal ltrs 1.00 637.25 637.25
TOTAL FOR MATERIALS ###

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

Construction Foreman 1 3.00 550.00 1,650.00
Skilled Laborer 2 3.00 450.00 2,700.00
Common Laborer 4 3.00 350.00 4,200.00
Total Man-Days 21
TOTAL FOR LABOR 8,550.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) ###

E. DIRECT UNIT COST (D/Qty) /sq.m. 631.76
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF MULTI-PURPOSE BUILDING SCHOOL STAGE AT D.G. PELAE ELEMENTARY SCHOOL
Don.G Pelaez , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1032(1)a QUANTITY/UNIT: 117.15 sq.m.

DESCRIPTION:Painting OUTPUT/DAY: 26.03 sq.m./da
DURATION: 4.5 day(s)
From Plan CHB Wall Back Stage
Perimeter = 20.44 m Perimeter = 7.4 m
FFl to N.G.L = 0.6 m FFl to roof= 3.66 m
to NGl = 0m to NGl = 0m
total height = 0.6 m total height = 3.66 m
Area = 12.264 sq.m Area = 27.084 sq.m
Column Plaster Steps sides
Perimeter = 1.2 m Area = 1.25 m
NGL to top= 5.25 m unit = 2
No.of Column = 4m Total Area = 2.5
Area = 25.2 sq.m
A1
Length = 9.7 m
Width = 3.99 m
Area = 38.703 sq.m

A2
Length = 9.7 m
Width = 1.26 m
Area = 12.222 sq.m

A3
Length = 9.7 m
Width = 0.28 m
Area = 2.716 sq.m

A4
Area = 5.0753 sq.m

A5
Length = 9.7 m
Width = 0.31 m
Area = 3.007 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Skim coat finish 25 kg (white ) sq.m 16.00 594.00 9,504.00
Sand paper #100 pcs 6.00 28.00 168.00
Primer-Latex gal 7 1496.00 10,472.00
Masonry Putty gal 7.00 1115.00 7,805.00
Flat Latex gal 11.00 929.00 10,219.00
8'' Paint roller w/pail pcs 3.00 240.00 720.00
4'' paint brush pcs 8.00 102.00 816.00
2'' Paint Brush pcs 4.00 42.00 168.00
Body filler with hardener ltrs 1.00 1085.00 1,085.00
TOTAL FOR MATERIALS 40,957.00

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

Construction Foreman 1 8.00 550.00 4,400.00
Skilled Laborer 3 8.00 450.00 10,800.00
Common Laborer 2 8.00 350.00 5,600.00
Total Man-Days 48
TOTAL FOR LABOR 20,800.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 61,757.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 527.15
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: SPL 1 QUANTITY/UNIT: 1.00 l.s

DESCRIPTION: Cabinets OUTPUT/DAY: sq.m./day
DURATION: 1.5 day(s)
Length = 3m
Width = 0.6 m
heigth = 0.8 m
Area = 8.16 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

3/4 '' Marine Plywood 3.00 1381.00 4,143.00
Finishing Nails 2'' 6.00 85.00 510.00
Finishing Nails 1'' 2.00 85.00 170.00
Door Handle 3.00 120.00 360.00
4 '' door Hinges 1.00 35.00 35.00
TOTAL FOR MATERIALS 5,218.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 1.50 500.00 750.00
Skilled Laborer 1 1.50 400.00 600.00
Common Laborer 1 1.50 300.00 450.00
Total Man-Days 4.5
TOTAL FOR LABOR 1,800.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 7,018.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 7,018.00
Contractor's Profit(CP) (10% Of D) 701.80
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 1,052.70
VAT [5% of ( D + CP + OCM)] 438.63
F. INDIRECT COST 2,193.13
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /sq.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1008(2) QUANTITY/UNIT: 1.00 lot

DESCRIPTION: Windows OUTPUT/DAY: sq.m./day
DURATION: 7 day(s)

A. MATERIALS

1.2mx1.56 mx1/4"thk Seamleass Reflective

Description Unit Quantity Unit rate Amount (P)
Blue Sliding Glass Window on Aluminum Frame
Powder Coated White set 8.00 8112.00 64,896.00
TOTAL FOR MATERIALS 64,896.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Total Man-Days 0
TOTAL FOR LABOR 0.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 64,896.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 64,896.00
Contractor's Profit(CP) (10% Of D) 6,489.60
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 9,734.40
VAT [5% of ( D + CP + OCM)] 4,056.00
F. INDIRECT COST 20,280.00
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /sq.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1007(1)b QUANTITY/UNIT: 1.00 l.s

DESCRIPTION: DOOR OUTPUT/DAY: sq.m./day
DURATION: 3.00 day(s)

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

1 x 2.1 aluminum glass door set 1.00 16493.00 16,493.00
0.80 x 2.1 m Flush Door with door knob and hing set 2.00 3612.00 7,224.00
0.70 x 2.10 mPVC Door with door knob and hing set 2.00 1962.00 3,924.00
TOTAL FOR MATERIALS 27,641.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 3.00 500.00 1,500.00
Skilled Laborer 1 3.00 400.00 1,200.00
Common Laborer 1 3.00 300.00 900.00
Total Man-Days 9
TOTAL FOR LABOR 3,600.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 31,241.00

E. DIRECT UNIT COST (D/Qty) /sq.m. 31,241.00
Contractor's Profit(CP) (10% Of D) 3,124.10
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 4,686.15
VAT [5% of ( D + CP + OCM)] 1,952.56
F. INDIRECT COST 9,762.81
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /sq.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1100 QUANTITY/UNIT: 1.00 l.s

DESCRIPTION: Electrical OUTPUT/DAY: sq.m./day
DURATION: 15.00 day(s)

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Lightings set 36.00 2125.00 76,500.00
Single pole wall switch set 6.00 75.00 450.00
2-Single pole wall switch set 2.00 115.00 230.00
Emergency Light set 4.00 1750.00 7,000.00
Exhaust fan set 1.00 1125.00 1,125.00
Convenience outlet set 6.00 235.00 1,410.00
Ref.Outlet set 1.00 235.00 235.00
Fire alarm control panel set 1.00 1576.00 1,576.00
Spare set 1.00 675.00 675.00
Panel Board 6 branches set 1.00 1075.00 1,075.00
60 ampere Circuit breaker set 2.00 450.00 900.00
Entrance cap pcs 1.00 68.00 68.00
Flexible hose # 1/2 lnm 2.00 550.00 1,100.00
Flexible host clamp # 1/2 pcs 25.00 3.00 75.00
Electrical tape (big) roll 5.00 100.00 500.00
THHN Wire 5.5 mm lnm 100.00 55.00 5,500.00
THHN Wire 3.5 mm lnm 75.00 40.00 3,000.00
THHN Wire 8 mm lnm 60.00 75.00 4,500.00
Junction Box pcs 6.00 45.00 270.00
Utility Box pcs 6.00 45.00 270.00
Tie Wire kg 0.50 96.00 48.00
Stranded Wire No.12 lnm 50.00 35.00 1,750.00
Stranded Wire No.14 lnm 50.00 35.00 1,750.00
miscellaneous LOT 1.00 6500.00 6,500.00
TOTAL FOR MATERIALS ###

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 15.00 500.00 7,500.00
Skilled Laborer 1 15.00 400.00 6,000.00
Common Laborer 5 15.00 300.00 22,500.00
Total Man-Days 105
TOTAL FOR LABOR 36,000.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) ###

E. DIRECT UNIT COST (D/Qty) /sq.m. 152,507.00
Contractor's Profit(CP) (10% Of D) 15,250.70
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 22,876.05
VAT [5% of ( D + CP + OCM)] 9,531.69
F. INDIRECT COST 47,658.44
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /sq.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 1018 QUANTITY/UNIT: 9.63 sq.m.

DESCRIPTION: Tiles OUTPUT/DAY: 9.63 sq.m./day
DURATION: 1.00 day(s)
Floor area Excluding C.R area= -3.72 sq.m
C.R Floor Area = 3.75 sq.m
C.R Wall area
Perimeter = 8 m
Heigth for 1.2 m sq.m
tiles =
Area = 9.6 sq.m

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

60 x 60 cm tiles pcs -11.00 182.00 -2,002.00
0.30 x 0.30 cm Tiles pcs 149.00 65.00 9,685.00
Tile grout (2kg /pc) pck 1.00 80.00 80.00
Adhesive cement bgs 1.00 304.00 304.00
Diamond Cutting Disk Each 2 325.00 650.00
Portland Cement bgs. 1.00 322.00 322.00
Fine sand cu.m 0.00 Err:509 Err:509
0.00
TOTAL FOR MATERIALS Err:509

B. LABOR

Designation No. of menNo. of days Unit rate Amount (P)

Construction Foreman 1 1.00 550.00 550.00
Skilled Laborer 2 1.00 450.00 900.00
Common Laborer 2 1.00 350.00 700.00
Total Man-Days 5
TOTAL FOR LABOR 2,150.00

C. EQUIPMENT

Name and Capacity Quantity No. of daysUnit RateAmount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) Err:509

E. DIRECT UNIT COST (D/Qty) /sq.m. Err:509
Contractor's Profit(CP) (10% Of D) Err:509
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) Err:509
VAT [5% of ( D + CP + OCM)] Err:509
F. INDIRECT COST Err:509
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /sq.m. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.5 QUANTITY/UNIT: 1.00 lot

DESCRIPTION: Billboard OUTPUT/DAY:
DURATION: 1

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

8" x 8' Tarpaulin pcs 2.00 600.00 1,200.00
1/2" x 3/16" Angle Bar le 3.00 906.00 2,718.00
1-1/2" x 3/16" Flat Bar le 1.00 0.00
1-1/2" dia G.I. Pipe Sched. 40 le 2.00 1009.00 2,018.00
Welding Rod kgs 1.00 101.00 101.00
Portland Cement bag 1.00 283.00 283.00
Washed Sand cu.m. 2.00 1718.00 3,436.00
3/4" Washed Gravel cu.m. 4.00 1718.00 6,872.00
10mm dia DRB le 1.00 227.00 227.00
Assorted Nails kgs 1.00 76.00 76.00
1/4" Ordinary Plywood sht 1.00 406.00 406.00
TOTAL FOR MATERIALS 17,337.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

Construction Foreman 1 1.00 500.00 500.00
Skilled Laborer 1 1.00 400.00 400.00
Common Laborer 2 1.00 300.00 600.00
Total Man-Days 4
TOTAL FOR LABOR 1,500.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 18,837.00

E. DIRECT UNIT COST (D/Qty) /lot 18,837.00
Contractor's Profit(CP) (10% Of D) 1,883.70
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 2,825.55
VAT [5% of ( D + CP + OCM)] 1,177.31
F. INDIRECT COST 5,886.56
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /lot Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B7(2) QUANTITY/UNIT: 388.68 Man-days

DESCRIPTION: Construction Safety and Health OUTPUT/DAY:
DURATION:

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Safety Shoes pcs 388.68 2.77 1,076.64
Safety Gloves pcs 388.68 7.67 2,981.18
Safety Helmet pcs 388.68 0.25 97.17
COVID Prevention Facilities lot 1.00 10000.00 10,000.00
TOTAL FOR MATERIALS 14,154.99

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

First-Aider 1 7.00 450.00 3,150.00
Part-Time Safety Officer 1 1.00 550.00 550.00
TOTAL FOR LABOR 3,700.00

C. EQUIPMENT

Name and Capacity Quantity No. of days Unit Rate Amount (P)
Welding Machine 1 0.50 2,968.00 1,484.00
0.00
TOTAL FOR EQUIPMENT 1,484.00

D. TOTAL DIRECT COST (A+B+C) 19,338.99

E. DIRECT UNIT COST (D/Qty) /Man-days 49.76
Contractor's Profit(CP) (10% Of D) 1,933.90
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 2,900.85
VAT [5% of ( D + CP + OCM)] 1,208.69
F. INDIRECT COST 6,043.43
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /Man-days Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.3 QUANTITY/UNIT: 1.00 l.s.

DESCRIPTION: Permits and Clearances OUTPUT/DAY:
DURATION:

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

Zoning Fee lot 1.00 2880.00 2,880.00
Fire Permit lot 1.00 1055.21 1,055.21
TOTAL FOR MATERIALS 3,935.21

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

0.00
0.00
TOTAL FOR LABOR 0.00

C. PAYMENTS

Name and Capacity Unit Quantity Unit rate Amount (P)

0.00
0.00
TOTAL FOR EQUIPMENT 0.00

D. TOTAL DIRECT COST (A+B+C) 3,935.21

E. DIRECT UNIT COST (D/Qty) /l.s. 3,935.21
Contractor's Profit(CP) (10% Of D) 393.52
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 590.28
VAT [5% of ( D + CP + OCM)] 245.95
F. INDIRECT COST 1,229.75
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /l.s. Err:509
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF HEALTH CENTER @ STA. CRUZ
STA.CRUZ , CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: SPL 8 QUANTITY/UNIT: 59.19 days

DESCRIPTION: Bunkhouse (Rental) OUTPUT/DAY:
DURATION:

A. MATERIALS

Description Unit Quantity Unit rate Amount (P)

0.00
0.00
TOTAL FOR MATERIALS 0.00

B. LABOR

Designation No. of men No. of days Unit rate Amount (P)

0.00
0.00
TOTAL FOR LABOR 0.00

C. RENTAL

Name and Capacity Unit Quantity Unit rate Amount (P)

Bunkhouse Rental days 59.19 250.00 14,796.67
0.00
TOTAL FOR EQUIPMENT 14,796.67

D. TOTAL DIRECT COST (A+B+C) 14,796.67

E. DIRECT UNIT COST (D/Qty) /days 250.00
Contractor's Profit(CP) (10% Of D) 1,479.67
Overhead, Contingencies, Miscelaneous(OCM) (15% of D) 2,219.50
VAT [5% of ( D + CP + OCM)] 924.79
F. INDIRECT COST 4,623.96
G. MUNICIPAL TAX Err:509
H. COST OF THIS ITEM ( D+F+G ) Err:509
I. ADJUSTED UNIT COST (H/QTY) /days Err:509