Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

ESTIMATED COST OF PROPOSED WORK

ITEM DIRECT COST

DESCRIPTION % QTY. UNIT ADJUSTED UNIT COST
NO. TOTAL UNIT COST
I Site clearing and leveling 2.10 30.00 SQM 10,800.00 360.00 378.00
II Excavation and Backfilling 8.40 12.00 cu.m 22,200.00 1,850.00 1,942.50
III. Concrete Works 8.00 19.30 cu.m. 571,924.65 29,633.40 31,115.07
IV Masonry works including plastering 5.30 58.60 sq.m. 182,149.00 3,108.34 3,263.76
V. Steel works 5.90 136.00 sq.m. 84,077.50 618.22 649.13
VI. Door & windows 3.30 214.82 sq.m. 29,560.00 137.60 144.48
VII. Ceiling Works 2.00 390.00 sq.m. 58,020.00 148.77 182.76
VIII. Painting Works 4.00 317.00 sq. m 39,590.00 124.89 131.13
IX Electrical works 5.20 1.00 l.s. 109,607.00 365.36 383.62
X Tile works 2.30 55.80 sq.m. 36,260.00 649.82 682.31
XI Construction of Septic Vault 2.00 1.00 unit 99,727.42 332.42 349.05
XII Plumbing Works & water system 1.50 1.00 l.s. 87,700.00 292.33 306.95
50.00 1,331,615.57

PREPARED BY: RECOMMENDING APPROVAL:

AYSON N. DELA CRUZ ENGR. RICHARD P. PABLO

CAD SPECIALIST Director, Physical Plant & Site Development

APPROVED BY:

SAMUEL O. BENIGNO, Ph.D.

President
 REPUBLIC OF THE PHILIPPINES
QUIRINO STATE UNIVERSITY
Diffun, Quirino

02-24-2020

PROGRAM OF WORK / BUDGET COST

Construction of Training Center with

PROJECT : Amphitheater Description

Project I.D.: Net Length:

Location : QSU-DIFFUN CAMPUS, Diffun, Quirino Length
Note : Width
Appropriation : Php1,504,402.80 Thickness :
Estd. Project Cost :Php1,504,402.80 Classification : School building
Source of Fund : Starting Date : Upon Approval
Limits : Total Project Duration : 120 cal. Days

EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
A. Building 98.82%
B. Miscellaneous 1.18%

100.00%

ESTIMATED COST OF THE PROJECT

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

A. Building P 1,431,615.57
B. Miscellaneous P 72,787.23

Total P 1,504,402.80

BREAKDOWN OF EXPENDITURE :

1. Labor 330,718.42 A. Total Direct Cost 1,331,615.57

2. Materials 1,000,897.15 B.OCM + Profit -
3. Rental of Equipment - C. VAT 72,787.23
4. Mob./Demob. (1% Civil Works) D. Cost of Engineering, 2.0% 100,000.00
5. Total Direct Cost 1,331,615.57 E. ROW Acquisition Cost P
6. OCM F. Total Estimated Cost P 1,504,402.80
7. Contractor's Profit
7. VAT 72,787.23
8. Engineering Overhead 100,000.00
9. ROW Acquisition
10. Total 1,504,402.80

PREPARED BY: RECOMMENDING APPROVAL:

AYSON N. DELA CRUZ ENGR. RICHARD P. PABLO

CAD SPECIALIST
Director, Physical Plant & Site Development

APPROVED:

SAMUEL O. BENIGNO, Ph.D.

President
 APPROVED BUDGET FOR THE CONTRACT

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

EST. MARK-UPS TOTAL MARK-UP

ITEM DESCRIPTION DIRECT IN PERCENT VAT TOTAL TOTAL COST UNIT
QTY UNIT COST OCM PROFIT % VALUE INDIRECT COST COST
9% 8% 17% 5%[(5+9)]
I Site clearing and leveling 300.00 SQM 10,800.00 972.00 864.00 540.00 540.00 11,340.00 37.80
II Excavation and Backfilling 330.00 cu.m 22,200.00 1,998.00 1,776.00 1,110.00 1,110.00 23,310.00 70.64
III Concrete Works 98.00 cu.m. 571,924.65 51,473.22 45,753.97 28,596.23 28,596.23 600,520.89 6,127.76
IV Masonry works including plastering 324.00 sq.m. 182,149.00 16,393.41 14,571.92 9,107.45 9,107.45 191,256.45 590.30
V Steel works 136.00 sq.m. 84,077.50 7,566.98 6,726.20 9,107.45 9,107.45 93,184.95 685.18
VI Door & windows 214.00 sq.m 29,560.00 2,660.40 2,364.80 4,203.88 4,203.88 33,763.88 157.78
VII Ceiling Works 390.00 sq.m. 58,020.00 5,221.80 4,641.60 1,478.00 1,478.00 59,498.00 152.56
VIII Painting Works 317.00 sq. m 39,590.00 3,563.10 3,167.20 1,979.50 1,979.50 41,569.50 131.13
IX Electrical works 1.00 l.s 109,607.00 9,864.63 8,768.56 5,480.35 5,480.35 115,087.35 115,087.35
X Tile works 55.80 sq.m. 36,260.00 3,263.40 2,900.80 1,813.00 1,813.00 38,073.00 682.31
XI Construction of Septic Vault 1.00 unit 99,727.42 8,975.47 7,978.19 4,986.37 4,986.37 104,713.79 104,713.79
XII Plumbing Works & water system 1.00 l.s. 87,700.00 7,893.00 7,016.00 4,385.00 4,385.00 92,085.00 92,085.00
Total 1,331,615.57 119,845.49 106,529.33 1,404,402.80

PREPARED BY: RECOMMENDING APPROVAL: APPROVED:

AYSON N. DELA CRUZ ENGR. RICHARD P. PABLO SAMUEL O. BENIGNO, Ph.D.

CAD SPECIALIST Director, Physical Plant & Site Development President
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : I Quantity = 30.00

Description : Site clearing and leveling Unit = SQM

A Name and Capacity of Equipment (Operated) No. of UnitsNo. of DaysUnit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Days

Unit Rate/Day Total Cost (Pesos)

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Construction Foreman 1 3.00 P 400.00 P 1,200.00
Laborer 4 3.00 300.00 3,600.00

C. SUB-TOTAL, MATERIAL P 4,800.00

Site to be cleared 30.00 SQM 200.00 6,000.00

SUMMARY: P 6,000.00
A Equipment P -
B Labor 4,800.00
C Materials 6,000.00
D TOTAL DIRECT COST 10,800.00
DIRECT UNIT COST 360.00
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) 540.00
H Total Cost (D+E+F+G) 11,340.00
I Unit Cost H/Quantity P 378.00
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : II Quantity = 12.00

Description : Excavation and Backfilling Unit = cu.m
including septic tank, & catch basin

A Name and Capacity of Equipment (Operated)No. of UnitsNo. of DaysUnit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of DaysUnit Rate/Day Total Cost (Pesos)
Construction Foreman 1 6.00 400.00 2,400.00
Laborer 8 6.00 300.00 14,400.00

B. SUB-TOTAL, LABOR P 16,800.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials:
Excavation CF,WF 12.00 cu.m 200.00 2,400.00
Gravel fill 12.00 cu.m 250.00 3,000.00

C. SUB-TOTAL, MATERIAL P 5,400.00

SUMMARY:
A Equipment P -
B Labor 16,800.00
C Materials 5,400.00
D TOTAL DIRECT COST 22,200.00
DIRECT UNIT COST 1,850.00
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) 1,110.00
H Total Cost (D+E+F+G) 23,310.00
I Unit Cost H/Quantity P 1,942.50
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : III. Quantity = 19.30

Description : Concrete Works Unit = cu.m.
footing= 0.50 cu.m
beam= 5.00 cu.m
concrete canopy= 1.00 cu.m
slab= 5.00 cu.m
column= 4.00 cu.m
wall footing= 3.00 cu.m
lavatory= 0.60 cu.m
zoccalo= 0.20 cu.m
Total 19.30 cu.m

A Name and Capacity of Equipment No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Mason 3.00 25 350.00 26,250.00
Steelmen 2.00 25 350.00 17,500.00
Laborer 6.00 25 300.00 45,000.00
B. SUB-TOTAL, LABOR P 88,750.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Portland Cement 183 bags 250.00 31,084.75
Sand 8 cu.m 400.00 3,319.60
Gravel 16 cu.m 450.00 7,382.25
16mmΦ x 6.00m RSB 320.00 pcs 475.00 152,000.00
12mmΦ x 6.00m RSB 185.00 pcs 260.00 48,100.00
10mmΦ x 6.00m RSB 370.00 pcs 145.00 53,650.00
#16 tie wire 25 roll 1,500.00 37,500.00
1/4" thick Ordinary Plywood 13 pcs 350.00 4,503.33
CWN 4" 26 kgs 65.00 1,672.67
CWN 3" 17 kgs 65.00 1,115.11
CWN 2" 9 kgs 65.00 557.56
CWN 1" 2 kgs 65.00 139.39
Construction Pail, Big 10.00 pcs 65.00 650.00
Hacksaw Blade 20.00 pcs 75.00 1,500.00
200pcs - 2" x 3" x 12' scaffolding/form lumbe 1,200.00 bd.ft 50.00 60,000.00
400pcs - 2" x 2" x 12' scaffolding/form lumbe 1,600.00 bd.ft 50.00 80,000.00
C. SUB-TOTAL, MATERIAL P 483,174.65

SUMMARY:
A Equipment P -
B Labor 88,750.00
C Materials 483,174.65
D TOTAL DIRECT COST 571,924.65
DIRECT UNIT COST 29,633.40
E OCM 9% of D -
F Profit 8% of D
G VAT 5% of (D+E+F) 28,596.23
H Total Cost (D+E+F+G) 600,520.89
I Unit Cost H/Quantity P 31,115.07
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : IV Quantity = 58.60

Description : Masonry works including plastering Unit = sq.m.
Masonry - Building= 50 sq.m
Lavatory= 8 sq.m
Catch Basin= 0.6 sq.m
Total 58.60 sq.m

A Name and Capacity of Equipment (Operated) No. of UnitsNo. of DayUnit Rate/Day Total Cost (Pesos)
Equipment
-

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Day
Unit Rate/Day Total Cost (Pesos)
Labor
### Mason 5.00 18.00 350.00 31,500.00
Laborer 8.00 18.00 300.00 43,200.00

B. SUB-TOTAL, LABOR P 74,700.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
5" CHB 1750.00 pcs 12.00 21,000.00
4" CHB 1900.00 pcs 8.00 15,200.00
Portland Cement 210.00 bags 250.00 52,500.00
Sand, S-1 20.00 cu.m 400.00 8,000.00
10mmΦ x 6m RSB 66.00 kgs 145.00 9,570.00
#16 Tie Wire 3.00 roll 3.00 9.00
CWN 4" 12.00 kgs 65.00 780.00
Concrete nail 6.00 kgs 65.00 390.00
C. SUB-TOTAL, MATERIAL P 107,449.00

SUMMARY:
A Equipment P -
B Labor 74,700.00
C Materials 107,449.00
D TOTAL DIRECT COST 182,149.00
DIRECT UNIT COST 3,108.34
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 9,107.45
H Total Cost (D+E+F+G) 191,256.45
I Unit Cost H/Quantity P 3,263.76
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : V. Quantity = 136.00

Description : Steel works Unit = sq.m.

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

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of MenNo. of DaysUnit Rate/Day Total Cost (Pesos)

Labor
Welder 2.00 15.00 350.00 10,500.00
laborer 2.00 15.00 300.00 9,000.00

B. SUB-TOTAL, LABOR P 19,500.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
2"X8" C-PURLIN RAFTER 17 pcs 1,300.00 22,100.00
2"X3" C-PURLINS 8 pcs 980.00 7,840.00
Welding rod 2 box 450.00 900.00
Primer paint GRAY 4 gals 600.00 2,400.00
Paint thinner 3 gal. 275.00 825.00
Paint Brush 4" 5.00 pcs 55.00 275.00
10mmØ x 6m plain bar sag rod 2 pcs 180.00 360.00
0.40mm x14m, Long Corrugated Type Long Span
Pre-painted Roofing Sheet 3 pcs 1,800.00 5,400.00

Flushing 0.40mm thk. Pre-painted 4 pcs 420.00 1,680.00

Texcrew 2 -1/2'' 7 box 2.50 17.50
Rivets 4 box 450.00 1,800.00
Vulcaseal 6 lit 280.00 1,680.00
2'' x 2'' x 6m tubular 6 pcs 1,150.00 6,900.00
2"X4" C-PURLINS 6 pcs 1,000.00 6,000.00
1"X1" ANGLE BAR 8 pcs 800.00 6,400.00
C. SUB-TOTAL, MATERIAL P 64,577.50

SUMMARY:
A Equipment P -
B Labor 19,500.00
C Materials 64,577.50
D TOTAL DIRECT COST 84,077.50
DIRECT UNIT COST 618.22
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 4,203.88
H Total Cost (D+E+F+G) 88,281.38
I Unit Cost H/Quantity P 649.13
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : VI. Quantity = 214.82

Description : Door & windows Unit = sq.m

A Name and Capacity of Equipment (Operated) No. of UnitsNo. of DayUnit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Day

Unit Rate/Day Total Cost (Pesos)
Labor
Laborer 2.00 14.00 300.00 8,400.00
SKILLED 2.00 14.00 435.00 12,180.00
B. SUB-TOTAL, LABOR P 20,580.00
C. Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Materials
WINDOW - 01 STEEL CASEMENT AWNING 2.00 SETS 800.00 1,600.00

DOOR-02PVC DOOR 2.00 set 2,500.00

5,000.00
4" x 4" loose pin hinges 8 pcs 85.00 680.00
Door Lock- Quickset 2 set 850.00 1,700.00
C. SUB-TOTAL, MATERIAL P 8,980.00

SUMMARY:
A Equipment P -
B Labor 20,580.00
C Materials 8,980.00
D TOTAL DIRECT COST 29,560.00
DIRECT UNIT COST 137.60
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 1,478.00
H Total Cost (D+E+F+G) 31,038.00
I Unit Cost H/Quantity P 144.48
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : VII. Quantity = 390.00

Description : Ceiling Works Unit = sq.m.

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

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Carpenter 3.00 14.00 350.00 14,700.00
Laborer 6.00 14.00 300.00 25,200.00

B. SUB-TOTAL, LABOR P 39,900.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
1/4" thk Marrine Plywood 6.00 pcs 450.00 2,700.00
19mm x 50mm x 6m Metal Furring 50.00 pcs 90.00 4,500.00
12mm x 38mm x 6m Carying Channel 60.00 pcs 95.00 5,700.00
25mm x 25mm x 2.4m x 0.4 mm Wall angle 36.00 pcs 85.00 3,060.00
W - Clip 30.00 pcs 8.00 240.00
Blind Rivet ( 1/8 x 3/8) 3.00 boxes 300.00 900.00
Concrete Nail 3" 12.00 kgs 85.00 1,020.00
C. SUB-TOTAL, MATERIAL P 18,120.00

SUMMARY:
A Equipment P -
B Labor 39,900.00
C Materials 18,120.00
D TOTAL DIRECT COST 58,020.00
DIRECT UNIT COST 148.77
E OCM 9% of D 5,221.80
F Profit 8% of D 4,641.60
G VAT 5% of (D+E+F) 3,394.17
H Total Cost (D+E+F+G) 71,277.57
I Unit Cost H/Quantity P 182.76
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : VIII. Quantity = 317.00

Description : Painting Works Unit = sq. m
Wall= 92 sq.m
Ceiling= 225 sq.m
TOTAL 317 sq.m

A Name and Capacity of Equipment (Operated) No. of UnitsNo. of DaysUnit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days
Unit Rate/Day Total Cost (Pesos)
Labor
Painter 2.00 12.00 350.00 8,400.00
Laborer 2.00 12.00 300.00 7,200.00
B. SUB-TOTAL, LABOR P 15,600.00
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials:
Flat Latex, White 1.00 pail 2,100.00 2,100.00
Semi Gloss- Interior paint-verify color 1.00 pail 2,400.00 2,400.00
Flat Wall Enamel 1.00 pail 2,100.00 2,100.00
Acrylic Thinner 1.00 gals 350.00 350.00
Sun & Rain Jolly Orange 1.00 pail 2,100.00 2,100.00
Sun & Rain Black 1.00 pail 2,100.00 2,100.00
Easytite 0.50 pail 1,800.00 900.00
Paint Roller with pan 4.00 sets 120.00 480.00
Paint Brush 4" 4.00 pc 50.00 200.00
Paint Brush 2" 2.00 pc 50.00 100.00
Patching Compound 8.00 bags 700.00 5,600.00
Paleta 8.00 pairs 20.00 160.00
#120 Sand paper 30.00 pcs 10.00 300.00
#80 Sand paper 30.00 pcs 40.00 1,200.00
Masking Tape 3/4 10.00 pcs. 30.00 300.00
Waterproofing paint 4.00 gal. 900.00 3,600.00
C. SUB-TOTAL, MATERIAL P 23,990.00

SUMMARY:
A Equipment P -
B Labor 15,600.00
C Materials 23,990.00
D TOTAL DIRECT COST 39,590.00
DIRECT UNIT COST 124.89
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 1,979.50
H Total Cost (D+E+F+G) 41,569.50
I Unit Cost H/Quantity P 131.13
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : IX Quantity = 1.00

Description : Electrical works Unit = L.s.
A Name and Capacity of Equipment (Operated)No. of Units No. of DaysUnit Rate/DayTotal Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of DaysUnit Rate/DayTotal Cost (Pesos)
Labor
Electrician 2.00 14.00 400.00 11,200.00
Laborer 3.00 14.00 350.00 14,700.00
B. SUB-TOTAL, LABOR P 25,900.00
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Led Tubular Lamp 1x16watts with holder and f 2.00 sets 300.00 600.00
1 gang switch,single pole 2.00 sets 150.00 300.00
2 gang switch,single pole KOTEN 4.00 sets 150.00 600.00
3 gang switch,single pole KOTEN 4.00 sets 200.00 800.00
Utility box, metal deep type,0.8mm 2.00 pcs 65.00 130.00
PVC Junction box, 4x4 with cover 2.00 pcs 35.00 70.00
Electrical Tape, big 2.00 pcs 30.00 60.00
UPVC adopter 40mm dia. 2.00 pcs 50.00 100.00
PVC adopter 20mm dia. 2.00 pcs 30.00 60.00
20mm dia. lock nut 2.00 pcs 30.00 60.00
20mm dia. UPVC Electrical Conduit Pipe (Poly) 2.00 pcs 85.00 170.00
40mm dia. UPVC Electrical Conduit Pipe (Poly) 2.00 pcs 280.00 560.00
Weather Proof outlet 2 gang with ground KOTEN 2.00 set 400.00 800.00
UPVC long elbow 40mm Ø 1.00 pcs 65.00 65.00
Entrance Head cup 40mm dia. H. 1.00 pcs 800.00 800.00
Secondary rock, 2" dia. 1.00 set 500.00 500.00
#04 Service Drop Wire, Twisted 2.00 mtrs 120.00 240.00
Ground Rod 5/8" x 10ft. 1 pc 685.00 685.00
Ground Clamp 5/8" 1 pcs. 42.00 42.00
Ground Rod 5/8" x 10m copper 2 pc 728.00 1,456.00
Ground Rod clamp 5/8 2 pc 42.00 84.00
THHN wire 22mm² P.D 15 mtrs 200.00 3,000.00
THHN wire 14mm² P.D 15 mtrs 95.00 1,425.00
THHN wire 3.5mm² x 150 P.D 15 box 3,300.00 49,500.00
THHN wire 2.0mm² x 150 P.D 8 box 2,700.00 21,600.00
Panel board, single phase, bolt on type, center
main ground with ground base bars terminal, 8 1 assembly 15,000.00 15,000.00
branches main ckt. 80amp.
A C. SUB-TOTAL, MATERIAL P 83,707.00
B
C SUMMARY:
D Equipment P -
Labor 25,900.00
E Materials 83,707.00
F TOTAL DIRECT COST 109,607.00
G DIRECT UNIT COST 365.36
H OCM 9% of D
I Profit 8% of D
VAT 5% of (D+E+F) 5,480.35
Total Cost (D+E+F+G) 115,087.35
Unit Cost H/Quantity P 383.62
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : X Quantity = 55.80

Description : Tile works Unit = sq.m.

A Name and Capacity of Equipment No. of UnitsNo. of DaysUnit Rate/DayTotal Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days
Unit Rate/DayTotal Cost (Pesos)
Labor
Mason/Tilesetter 2.00 3.00 350.00 2,100.00
Laborer 2.00 3.00 300.00 1,800.00

B. SUB-TOTAL, LABOR P 3,900.00

C.Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
0.40m x 0.40m floor tiles 100.00 pcs 40.00 4,000.00
ABC Tile Adhesive 35.00 bags 200.00 7,000.00
ABC Tile Grout 35.00 kgs 120.00 4,200.00
Portland Cement 48.00 bags 250.00 12,000.00
Sand, S-1 8.00 cu.m 600.00 4,800.00
Tile Trim 4.00 pcs 90.00 360.00
C. SUB-TOTAL, MATERIAL P 32,360.00

SUMMARY:
A Equipment P -
B Labor 3,900.00
C Materials 32,360.00
D TOTAL DIRECT COST 36,260.00
DIRECT UNIT COST 649.82
E OCM 9%
F Profit 8%
G VAT 5% 1,813.00
H Total Cost 38,073.00
I Unit Cost P 682.31
 DETAILED UNIT PRICE ANALYSIS

Construction of Training Center with Amphitheater

Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : XI Quantity = 1.00

Description : Construction of Septic Vault Unit = unit

A Name and Capacity of Equipment No. of UnitNo. of DaysUnit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of MenNo. of Days
Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 6.00 435.45 2,612.70
Mason 2.00 6.00 381.31 4,575.72
Laborer 2.00 6.00 300.00 3,600.00

B. SUB-TOTAL, LABOR P 10,788.42

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
5" thk CHB pcs. 550.00 14.00### 7,700.00
Portland Cement bags 132.00 250.00### 33,000.00
Fine and coarse aggregates cu.m. 10.00 600.00### 6,000.00
# 16 G.I. wire kls. 13.00 80.00 1,040.00
1/2'' THK ordinary plywood pcs 8.00 500.00 4,000.00
80 pcs-2'' x 2'' x 12'' form lumber bft. 320.00 40.00 12,800.00
Hacksaw blade pcs. 10.00 75.00 750.00
Assorted Nails 1'', 2''& 4'' kls. 6.00 75.00 450.00
10mm dia. x 6m RSB kls. 185.00 37.00### 6,845.00
12mm dia. X 6m RSB kls. 442.00 37.00 16,354.00
C. SUB-TOTAL, MATERIAL P 88,939.00

SUMMARY:
A Equipment P -
B Labor 10,788.42
C Materials 88,939.00
D TOTAL DIRECT COST 99,727.42
DIRECT UNIT COST 332.42
E OCM 9%
F Profit 8%
G VAT 5% 4,986.37
H Total Cost 104,713.79
I Unit Cost P 349.05
 DETAILED UNIT PRICE ANALYSIS
Construction of Training Center with Amphitheater
Location: QSU - DIFFUN CAMPUS, DIFFUN Quirino

Item No. : XII Quantity = 1.00

Description : Plumbing Works & water system Unit = l.s.
A Name and Capacity of Equipment No. of UnitNo. of DaysUnit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of MenNo. of Days
Unit Rate/Day Total Cost (Pesos)
Labor
Plumber 2.00 5.00 350.00 3,500.00
Laborer 4.00 5.00 300.00 6,000.00
B. SUB-TOTAL, LABOR P 9,500.00

C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
STORM DRAINAGE
100mmØ x 3.00 m. PVC Moldex 16.00 385.00 6,160.00
Solvent Cement 2.00 300.00 600.00
Hacksaw Blade 4.00 75.00 300.00
Downspout
100mmØ x 3.00 m. PVC Moldex pc/s. 4.00 485.00 1,940.00
100mmØ Elbow, 90 Degree PVC Moldex pc/s. 6.00 130.00 780.00
100mmØ PVC Dome type strainer, PVC pc/s. 3.00 250.00 750.00
Flat Bar Metal Clamp 50mm x 1.2m, pc/s. 6.00 50.00 300.00
Masonry Drill Bit pc/s. 3.00 120.00 360.00
Steel Drill Bit pc/s. 3.00 150.00 450.00
Solvent Cement ltr/s. 2.00 460.00 920.00
Sewer ( Drainage) at Toilet -
150mmØ x 150mmØ Wye pc/s 6.00 250.00 1,500.00
100mmØ Floor Drain pc/s 6.00 250.00 1,500.00
150mmØ elbow pc/s 6.00 150.00 900.00
100mmØ Wye pc/s 6.00 130.00 780.00
100mmØ x Clean Out w/ plug pc/s 6.00 80.00 480.00
50mmØpvc wye pc/s 4.00 110.00 440.00
50mmØ 45 deg. Elbow pc/s 4.00 130.00 520.00
100mmØ 45 deg. Elbow pc/s 4.00 130.00 520.00
100mmØ 90 deg. Elbow pc/s 8.00 90.00 720.00
50mmØ P-trap pc/s 4.00 60.00 240.00
Solvent cenment lits. 2.00 460.00 920.00
Cold Water Line -
25mmØ Gate Valve pc/s. 2.00 550.00 1,100.00
32mmØ x 32mmØ tee pc/s. 6.00 63.00 378.00
32mmØcoupling pc/s. 8.00 34.00 272.00
25mmØ PPR 90 deg. Elbow pc/s. 16.00 25.00 400.00
25mmØ x 4 m PPR Pipe pc/s. 16.00 450.00 7,200.00
32mmØ x 4 m PPR Pipe pc/s. 16.00 520.00 8,320.00
PPR cutter pc/s. 1.00 650.00 650.00
20mmØ elbow pc/s. 8.00 55.00 440.00
C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
solvent cement lits. 2.00 360.00 720.00
Plumbing Fixtures -
Water Closet including accessori HCG set/s 4.00 4,000.00 16,000.00
Urinal HCG set/s 3.00 3,800.00 11,400.00
Lavatory and Accessories HCG set/s 4.00 2,500.00 10,000.00
Stainless Steel Sink and
accessories(kitchen) set/s 2.00 3,500.00 7,000.00
Solvent Cement ltr/s 1.00 300.00 300.00
C. SUB-TOTAL, MATERIAL P 78,200.00

SUMMARY:
A Equipment P -
B Labor 9,500.00
C Materials 78,200.00
D TOTAL DIRECT COST 87,700.00
DIRECT UNIT COST 292.33
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 4,385.00
H Total Cost (D+E+F+G) 92,085.00
I Unit Cost H/Quantity P 306.95