Name of Project :LABOR & MATERIALS FOR REPAINTING OF OFFICE BUILDING(EXTERIOR WALL) OF PENRO AGN

Location : Brgy. Tiniwisan, Butuan City, Agusan Del Norte

UNIT COST
I.D. No. DESCRIPTION UNIT QTY
MATERIALS

Mobilization/Temporary Structures, Utilities and

lot ( 1.00) ( 3,750.00)
Services/Demobilization/ Standard Billboard

4.00 Scaffolding(2 uses) lot ( 1.00)

4.01 Coco Lumber pcs ( 300.00) ( 168.00)
4.02 CWN, Assorted kg. ( 21.00) ( 90.00)
Sub-Total
8.00 Roofing Works l.s ( 1.00) ( 8,000.00)
8.19 Repair of Gutters pcs ( 10.00) ( 450.00)
8.35 Tekscrew 2-1/2" pcs ( 200.00) ( 3.00)
8.36 Roof Sealant L ( 1.00) ( 1,500.00)
Sub-Total
13.00 Painting Works
Concrrete Surfaces(including 3rd Flr Fascia Walling) sq.m. ( 1,720.00)
13.01 Latex, Flat gals ( 69.00) ( 600.00)
Latex, Gloss (white) gals ( 32.00) ( 600.00)
13.02 Latex, Gloss(ready mix) gals ( 69.00) ( 650.00)
Marine Epoxy A&B gals ( 6.00) ( 450.00)
Skim Coat bags ( 21.00) ( 430.00)
13.20 Paint Roller 7" pcs ( 8.00) ( 75.00)
Paint Brush Assorted pcs ( 7.00) ( 65.00)
Sand Paper Assorted ft. ( 12.00) ( 75.00)
Metal Surfaces sq.m. ( 40.00)
13.04 Enamel, Flatwall gals ( 2.00) ( 600.00)
13.05 Enamel, Semigloss gals ( 2.00) ( 600.00)
BodyFiller gal ( 1.00) ( 600.00)
Acrylic Primer gal ( 1.00) ( 450.00)
Paint Brush pcs ( 3.00) ( 75.00)
13.16 Paint Thinner gal ( 1.00) ( 650.00)
Sub-Total

I DIRECT COST
II INDIRECT COST 21% OF (I)
III TAX 12% OF (I + II)
IV TOTAL CONSTRUCTION COST(I + II + III)

Submitted By:

EVELYN M. MAGLINTE
Authorized Managing Officer
ZEART CONSTRUCTION SUPPLY CO.
WALL) OF PENRO AGN

UNIT COST TOTAL COST

GRAND TOTAL
LABOR MATERIALS LABOR

( 8,680.00) ( 3,750.00) ( 8,680.00) ( 12,430.00)

( 50,400.00)
( 19,266.00) ( 19,266.00) ( 71,556.00)
( 1,890.00)
( 52,290.00) ( 19,266.00) ( 71,556.00)
( 8,000.00)
( 4,500.00)
( 12,440.00) ( 12,440.00) ( 27,040.00)
( 600.00)
( 1,500.00)
( 14,600.00) ( 12,440.00) ( 27,040.00)

( 41,400.00)
( 19,200.00)
( 44,850.00) 139698.76
( 2,700.00) 0
( 11.96) ( 20,563.76) ( 139,698.76)
( 9,030.00)
( 600.00) 119135
( 455.00) 20571.2
( 900.00)

( 1,200.00)
( 1,200.00)
( 600.00) 5723
( 34.95) ( 1,398.00) ( 5,723.00)
( 450.00)
( 225.00)
( 650.00) 4325
( 123,460.00) ( 21,961.76) ( 145,421.76) 1513.75

( 194,100.00) ( 62,347.76) ( 256,447.76)

( 40,761.00) ( 13,093.03) ( 53,854.03)
( 28,183.32) ( 9,052.89) ( 37,236.21)
( 263,044.32) ( 84,493.68) ( 347,538.00)

( 3,962.00)

( -  )
 168

1800
50400

0
0
11.95567442

34.95

9999985.65
( -  )
0

9999985.65

1
Name of Project :LABOR & MATERIALS FOR REPAINTING OF OFFICE BUILDING(EXTERIOR WALL) OF PENRO AGN
Location : AGUSAN DEL NORTE

DIRECT COST
SPECS.
DESCRIPTION UNIT QTY UNIT
ITEM No.
COST
Mobilization/Temporary Structures, Utilities and Services/Demobilization/
lot ( 1.00)
Standard
( 12,430.00)
Billboard
4 Scaffolding(2 uses) lot ( 1.00) ( 71,556.00)
8 Roofing Works l.s ( 1.00) ( 27,040.00)
13 Painting Works sq.m. ( 1,720.00) ( 81.22)
Metal Surfaces sq.m. ( 40.00) ( 143.08)
SUB-TOTAL

Submitted By:

EVELYN M. MAGLINTE
Authorized Managing Officer
ZEART CONSTRUCTION SUPPLY CO.
RIOR WALL) OF PENRO AGN

DIRECT COST
OCM CP VAT TOTAL COST
TOTAL
( 12,430.00) ( 1,615.90) ( 994.40) ( 1,804.84) ( 16,845.14)
( 71,556.00) ( 9,302.28) ( 5,724.48) ( 10,389.93) ( 96,972.69)
( 27,040.00) ( 3,515.20) ( 2,163.20) ( 3,926.21) ( 36,644.61)
( 139,698.76) ( 18,160.84) ( 11,175.90) ( 20,284.26) ( 189,319.76)
( 5,723.00) ( 743.99) ( 457.84) ( 830.98) ( 7,755.81)
( 256,447.76) ( 33,338.21) ( 20,515.82) ( 37,236.21) ( 347,538.00)
 9999985.65
( -  )
0.03475385031

9652447.646

0.9652461497
 DETAILED UNIT PRICE ANALYSIS

Item No./Description : Mobilization/Temporary Structures, Utilities and Services/Demobilizat

Unit of Measurement : lot Qty ( 1.00)
Output per hour : 1.00 lot/hr

Designation No. of Person No. of Hours

A. Labor

a. Construction Foreman 1 32.00

b. Skilled Worker 1 32.00
c. Unskilled Worker 3 32.00

Sub - Total for A

Name and Capacity No of Units No. of Hours
B. Equipment

Sub - Total for B

C. Total (A + B)
D. lot/hr
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity
F. Materials

a. 1/2" x4'x8' Ordinary Plywood sheets 1.00

b. Assorted Lumber bd.ft 100.00

Sub - Total for F

LYSIS

ies and Services/Demobilization/ Standard Billboard

lot

Hourly Rate Amount

Foreman 139.13
Skilled 110.13
( 75.00) ( 2,400.00) Unskilled 77.38
( 57.50) ( 1,840.00)
( 46.25) ( 4,440.00)

( 8,680.00)
4
Rental Rate Amount

( -  )
( 8,680.00)
( 1.00)
( 8,680.00)
Unit Cost Amount

( 950.00) ( 950.00)
( 28.00) ( 2,800.00)

( 3,750.00)
G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 13%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 12%
K. Total Cost
L Total Unit Cost

Submitted by :

Name of Representative of the Bidder : EVELYN M. MAGLINTE

Position : Authorized Managing Office
Name of Bidder : ZEART CONSTRUCTION SUPPL
Note: % Mark-Up to be adopted, please refer to D.O. # 72, Series of 2012.
 ( 12,430.00)
of G ( 1,615.90)
of G ( 994.40)
of (G + H + I) ( 1,804.84)
(G + H + I + J) ( 16,845.14)
( 16,845.14)

EVELYN M. MAGLINTE
Authorized Managing Officer
ART CONSTRUCTION SUPPLY CO.
 DETAILED UNIT PRICE ANALYSIS

Item No./Description :( 4.00) Scaffolding(2 uses)

Unit of Measurement : lot Qty. 1
Output per hour : 1

Designation No. of Person No. of Hours

A. Labor

a. Construction Foreman 1 24.00

b. Skilled Worker 3 24.00
c. Unskilled Worker 8 24.00

Sub - Total for A

Name and Capacity No of Units No. of Hours
B. Equipment

Minor Tools

Sub - Total for B

C. Total (A + B)
D. Output per hour =
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity
F. Materials

a.Good Lumber bd.ft 1800.00

b. Assorted CWN kgs 21.00

Sub - Total for F

G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 13%
I. Contractor's Profit (CP) 8%
LYSIS

lot

Hourly Rate Amount

Foreman 139.13
Skilled 110.13
( 75.00) ( 1,800.00) Unskilled 77.38
( 57.50) ( 4,140.00)
( 46.25) ( 8,880.00)

( 14,820.00)
Rental Rate Amount

( 4,446.00)

( 4,446.00)
( 19,266.00) 19266
( 1.00)
( 19,266.00)
Unit Cost Amount

( 28.00) ( 50,400.00)
( 90.00) ( 1,890.00)

( 52,290.00)
( 71,556.00) 71556
of G ( 9,302.28)
of G ( 5,724.48)
J. Value Added Tax (VAT) 12%
K. Total Cost
L Total Unit Cost

Submitted by :

Name of Representative of the Bidder : EVELYN M. MAGLINTE

Position : Authorized Managing Office
Name of Bidder : ZEART CONSTRUCTION SUPPL
Note: % Mark-Up to be adopted, please refer to D.O. # 72, Series of 2012.
 of (G + H + I) ( 10,389.93)
(G + H + I + J) ( 96,972.69)
( 96,972.69)

EVELYN M. MAGLINTE
Authorized Managing Officer
ART CONSTRUCTION SUPPLY CO.
 DETAILED UNIT PRICE ANALYSIS

Item No./Description : 8.00 Roofing Works

Unit of Measurement : l.s Qty ( 1.00)
Output per hour :

Designation No. of Person No. of Hours

A. Labor

a. Construction Foreman 1 32.00

b. Skilled Worker 2 32.00
c. Unskilled Worker 3 32.00

Sub - Total for A

Name and Capacity No of Units No. of Hours
B. Equipment

a.Electric Drill 2 32.00

b.Manila Rope 1 32.00

Sub - Total for B

C. Total (A + B)
D. Output per hour =
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity
F. Materials

a. Roofing l.s. ( 1.00)

b. Gutter Color Roof x 2.40m pcs ( 10.00)
c. Tekscrew 2- 1/2" pcs ( 200.00)
d. Roof Sealant liter ( 1.00)
YSIS

Hourly Rate Amount

Foreman 139.13
Skilled 110.13
( 75.00) ( 2,400.00) Unskilled 77.38
( 57.50) ( 3,680.00)
( 46.25) ( 4,440.00)

( -  )
( 10,520.00)
Rental Rate Amount

( 20.00) ( 1,280.00)
( 20.00) ( 640.00)

( -  )
( -  )

( 1,920.00)
( 12,440.00)
( 1.00)
( 12,440.00)
2.5
Unit Cost Amount

( 8,000.00) ( 8,000.00)
( 450.00) ( 4,500.00)
( 3.00) ( 600.00)
( 1,500.00) ( 1,500.00)
 Sub - Total for F
G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 13%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 12%
K. Total Cost
L Total Unit Cost

Submitted by :

Name of Representative of the Bidder : EVELYN M. MAGLINT

Position : Authorized Managing Off
Name of Bidder : ZEART CONSTRUCTION SUP
Note: % Mark-Up to be adopted, please refer to D.O. # 72, Series of 2012.
 ( 14,600.00)
( 27,040.00) 27040
of G ( 3,515.20)
of G ( 2,163.20) 5678.4
of (G + H + I) ( 3,926.21)
( 36,644.61)
( 36,644.61)

EVELYN M. MAGLINTE
Authorized Managing Officer
ART CONSTRUCTION SUPPLY CO.
 DETAILED UNIT PRICE ANALYSIS

Item No./Description : 13.00 Painting Works

Unit of Measurement : sq.m. Qty ( 1,720.00)
Output per hour : 25

Designation No. of Person No. of Hours

A. Labor

a. Construction Foreman 1 68.80

b. Skilled Worker 3 68.80
c. Unskilled Worker 6 68.80

Name and Capacity No of Units No. of Hours

B. Equipment

Minor Tools

Sub - Total for B

C. Total (A + B)
D. Output per hour =
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity
F. Materials

a.Latex, Flat gals ( 69.00)

b. Latex, Gloss gals ( 32.00)
c. Latex, Gloss(ready mix) gals ( 69.00)
d. Marine Epoxy, A&B gals ( 6.00)
e. Skim Coat bags ( 21.00)
f. Paint Roller 7" pcs ( 8.00)
g. Paint Brush, Assorted pcs ( 7.00)
h. Sand Paper, Assorted ft. ( 12.00)
LYSIS

sq.m.
sq.m./hr

Hourly Rate Amount

Foreman 139.13
Skilled 110.13
( 75.00) ( 5,160.00) Unskilled 77.38
( 57.50) ( 11,868.00)
( 46.25) ( 19,092.00)

( 36,120.00)
Rental Rate Amount

( 7,224.00)
( -  )

( 7,224.00)
( 43,344.00)
( 25.00)
( 1,733.76) 25.2
Unit Cost Amount

( 700.00) ( 48,300.00)
( 700.00) ( 22,400.00)
( 750.00) ( 51,750.00) 17.392
( 650.00) ( 3,900.00)
( 460.00) ( 9,660.00)
( 75.00) ( 600.00)
( 65.00) ( 455.00)
( 75.00) ( 900.00)
 Sub - Total for F
G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 13%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 12%
K. Total Cost
L Total Unit Cost
Submitted by :

Name of Representative of the Bidder : EVELYN M. MAGLINTE

Position : Authorized Managing Office
Name of Bidder : ZEART CONSTRUCTION SUPPL
Note: % Mark-Up to be adopted, please refer to D.O. # 72, Series of 2012.
 ( 137,965.00)
( 139,698.76) 81.2202093183042.76
of G ( 18,160.84)
of G ( 11,175.90)
of (G + H + I) ( 20,284.26)
( 189,319.76)
( 110.07)

EVELYN M. MAGLINTE
Authorized Managing Officer
ART CONSTRUCTION SUPPLY CO.
 DETAILED UNIT PRICE ANALYSIS

Item No./Description : Metal Surfaces

Unit of Measurement : sq.m. Qty ( 40.00)
Output per hour : 7.5

Designation No. of Person No. of Hours

A. Labor

a. Construction Foreman 1 5.33

b. Skilled Worker 3 5.33
c. Unskilled Worker 6 5.33

Name and Capacity No of Units No. of Hours

B. Equipment

Minor Tools

Sub - Total for B

C. Total (A + B)
D. Output per hour =
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity
F. Materials

a.Enamel, Flatwall gals ( 2.00)

b. Enamel, SemiGloss gals ( 2.00)
c. BodyFiller gal ( 1.00)
d. Acrylic Primer gal ( 1.00)
e. Paint Brush pcs ( 3.00)
f. Paint Thinner gal ( 1.00)

Sub - Total for F

LYSIS

sq.m.
sq.m./hr

Hourly Rate Amount

Foreman 139.13
Skilled 110.13
( 75.00) ( 400.00) Unskilled 77.38
( 57.50) ( 920.00)
( 46.25) ( 1,480.00)

( 2,800.00)
Rental Rate Amount

( 560.00)
( -  )

( 560.00)
( 3,360.00) 84
( 7.50)
( 448.00)
Unit Cost Amount

( 750.00) ( 1,500.00)
( 750.00) ( 1,500.00)
( 750.00) ( 750.00) 17.392
( 650.00) ( 650.00)
( 75.00) ( 225.00)
( 650.00) ( 650.00)

( 5,275.00)
G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 13%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 12%
K. Total Cost
L Total Unit Cost
Submitted by :

Name of Representative of the Bidder : EVELYN M. MAGLINTE

Position : Authorized Managing Office
Name of Bidder : ZEART CONSTRUCTION SUPPL
Note: % Mark-Up to be adopted, please refer to D.O. # 72, Series of 2012.
 ( 5,723.00) 143.075
of G ( 743.99)
of G ( 457.84)
of (G + H + I) ( 830.98)
( 7,755.81) 5723
( 193.90)

EVELYN M. MAGLINTE
Authorized Managing Officer
ART CONSTRUCTION SUPPLY CO.