Canha-ayon ES

Contractor's Representative
Canha-ayon ES
DETAILED COST ESTIMATE
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - ONE (1) - CLASSROOM SCHOOL BUILDING (DECS BLDG) - (7m x 8.00m), BUILDING NO. 4 - ONE (1) - CLASSROOM SCHOOL BUILDING
PROJECT
(DPWH BLDG) - (7.00m x 8.00m)
SCHOOL : Canha-ayon Elementary School
LOCATION : Hindang
Prepared by:
Contractor's Representative
Canha-ayon ES
Location: : Hindang
Item: A.1
Description: Temporary Facilities
Quantity: 0.48
Output : 1.00
Unit: Month
A. Designation of Personnel No. of No. of Hourly Rate
Person Hours

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly Rate

Units Hours

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Rental of Office/ Storage House (including light and water) Month 0.48

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (Ocm) 0% of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 0.48
Output : 1.00
Unit: Month
Amount

Amount

Amount
Location: : Hindang
Item: B.1
Description: Fire Safety Inspection Certificate (FSIC)
Quantity: 1.00
Output : 1.00
Unit: lot
A. Designation of Personnel No. of No. of Hourly Rate
Person Hours

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly Rate

Units Hours

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (Ocm) 0% of D.

F. Contractor's Profit 0% of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 1.00
Output : 1.00
Unit: lot
Amount

Amount

Amount
Location: : Hindang
Item: SPL 1
Description: Project Billboard
Quantity: 1.00
Output: 1.00
Unit: Each
A. Designation of Personnel No. of No. of Hourly Rate
Person Hours
Construction Foreman Skilled Laborer Unskilled Laborer 1
1
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly Rate

Units Hours

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

64.00
8' x 8' Tarpaulin, 2 sets Good Lumber (Frames) CWN, Assorted 48.00
1.00
sq ft bd.ft
kg
Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (Ocm) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 1.00
Output: 1.00
Unit: Each
Amount

Amount

Amount
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - ONE (1) - CLASSROOM SCHOOL BUILDING (DECS
BLDG) - (7m x 8.00m), BUILDING NO. 4 - ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH BLDG) - (7.00m x 8.00m)

Location: Item: : Hindang SPL 2

Description: Construction Safety and Health

Quantity: 0.48
Output : 1.00
Unit: Ls
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Safety Officer First Aider 1

1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

First Aid Kit Ls 1

Personal Protective equipment (PPE) Safety Helmet man - days man 10
- days man -
Safety Shoes Safety Gloves days 10
Signages and Barricades PPE Signage (4' x 8') set set set 25
Safety First (4' x 4') roll 1
Warning Signs (2' x 3') Caution 1
Tape, 100 ft 1
1

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (Ocm) 0% of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

OOM SCHOOL BUILDING (DECS
PWH BLDG) - (7.00m x 8.00m)

Quantity: 0.48
Output : 1.00
Unit: Ls
Amount

Amount

Amount
Project :
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - ONE (1) - CLASSROOM SCHOOL
BUILDING (DECS BLDG) - (7m x 8.00m), BUILDING NO. 4 - ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH
BLDG) - (7.00m x 8.00m)
Location: : Hindang
Item: C.1
Description: Mobilization and Demobilization
Quantity: 1.00
Output : 1.00
Unit: Ls
A. Designation of Personnel No. of No. of Hourly Rate Amount
Person Hours

Sub-Total (Labor) Php -

B. Name / Capacity (Equipment) No. of No. of Hourly Rate Amount

Units Hours
Self Loading Truck and Accessories 1

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost Amount

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (Ocm) 0% of D.

F. Contractor's Profit 0% of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL
BUILDING (DPWH) - (7.00m x 8.00m)
: Hindang 6 (a)

Removal of Door with Jamb

 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.00
1.33
set
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)
: Hindang 6 (b)

Removal of Window with Jamb

 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate
Construction Foreman Skilled Laborer Unskilled Laborer 1
1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

4.00
3.88
set
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 6 (d)

Wooden Panel Door

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Wood Panel Door sq.m pa set 3.78

Hinges, Standard 3-1/2" x 3-1/2" Entrance, Lever Lockset 8.00
2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

3.78
0.32
sq m
Amount

Amount

Amount
Project :

Location: Item:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 6 (e)
Description:
Jalousie Window (Glass)
 Quantity: 12.48
Output per hour: 0.27
Unit: sq.m
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Jalousie Window with Clear Glass Blades on JalouPlus Type

Silver Colored Frame
Security Grilles
134.26
135.00

sq.ft sq.ft
Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 Quantity: 12.48
ut per hour: 0.27
Unit: sq.m
Amount

Amount

Amount
DETAILED UNIT PRICE ANALYSIS
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang
8 (a)

Removal of Metal Roofing

A. Designation of Personnel No. of No. of
Person Hours

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
3

Sub-Total (Labor)

No. of No. of
B. Name / Capacity (Equipment) Units Hours

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (OCM)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

 Quantity: 88.00
utput per hour: 18.250
Unit: sq m
Hourly Amount
Rate

Php

Hourly
Rate Amount

Php -

Unit Cost
Amount

Php

Php

% of D.

% of D.

% of (D+E+F)

Php

Php
Canha-ayon ES
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) - (7.00m x
8.00m)

: Hindang
8 (b)

Pre - painted Metal Sheets (Corrugated, Short Span/ Long Span, below 0.427 BMT/ above 0.427 BMT
 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

G.I. Long-Span Roofing, Corrugated, Pre-Painted, 1220mm x

0.5mm BMT lm 95.00

Fascia Board, Fiber Cement 12" x 8' pc 11.00

L 20 x 20 x 2mm kg 49.00

L 38 x 38 x 4.5mm kg 33.00

3" Flat head Countersunk screw pc 186.00

J-Bolt (6mm dia.) pc 530.00

Teckscrew 2-¾" pc 1034.00

Roof Sealant L 2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php
88.00
2.076
sq m
Amount

Amount

Amount
O
Canha-ayon ES
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) - (7.00m x
8.00m)

: Hindang
8 (e)

Fabricated Metal Roofing Accessory (Ridge/ Hip Rolls/ Flashing/ Counter Flashing/ Valley Roll)
 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

G.I. Flashing, Preformed, Pre-Painted, 0.610m x 2.440m x 0.5mm

BMT pc 9.00

G.I. Ridge Roll, Preformed, Pre-Painted, 0.610m x 2.440m x 0.5mm

BMT pc 4.00

Blind Rivets pc 602.68

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

31.72
10.00
m
Amount

Amount

Amount
O
Canha-ayon ES
DETAILED UNIT PRICE ANALYSIS
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 9 (d)

Removal of Ceiling
A. Designation of Personnel No. of No. of
Person Hours
Construction Foreman Skilled Laborer Unskilled Laborer 1
1
3

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of

Units Hours

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (OCM)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

 Quantity: 15.89
utput per hour: 17.340
Unit: sq m
Hourly Amount
Rate

Php

Hourly Amount
Rate

Php -

Unit Cost Amount

Php

Php

% of D.

% of D.

% of
(D+E+F)
Php

Php
Canha-ayon ES
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang
9 (e)

4.5mm Fiber Cement Board/ 4.5mm Marine Plywood/ 6.0mm Marine Plywood/ 6.0 mm Ordinary Plywood in Wood Frame
Ceiling
 Quantity: 7.94
Output per hour: 1.489
Unit: sq.m
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Ceiling

Plywood, Marine 1/4" x 4' x 8' pc 2.84

Rough Lumber, Sun Dried, Tanguile bd.ft 52.00

Finishing Nails kg 1.00

CWN, Assorted kg 1.10

Concrete Nails kg 1.00

Wood Preservative, Brown L 2.00

25mm x 25mm x 300mm Wood slats @25mm clear spacing ceiling

ventilation (provide stainless steel wire mesh inside) pc 6.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php
 Quantity: 7.94
ut per hour: 1.489
Unit: sq.m
Amount

Amount

Amount
Canha-ayon ES
Project : :
BUILDING (DPWH) - (7.00m x 8.00m)

Location: Item: : Hindang 9 (i)

Description: Blackboard
 ABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM
SCHOOL

(1 sets)
 Quantity: 5.86
Output per hour: 0.776
Unit: sq.m
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate
Construction Foreman Skilled Laborer Unskilled Laborer 1
1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit

Cost
S4S Lumber, Kiln Dried, Tanguile Lawanit, 1/4" thk bd.ft pc kg 37.00
Finishing Nails CWN, Assorted Concrete Nails kg kg 2.00
1.00
1.00
1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 Quantity: 5.86
ut per hour: 0.776
Unit: sq.m
Amount

Amount

Amount
Canha-ayon ES
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 10 (a)

Conduit, Boxes and Fitting

 Quantity: 1.00
Output per hour: 1.00

Unit: Ls
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman 1

Skilled Laborer 2

Unskilled Laborer 4

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Electrical Conduit uPVC, 15mmØ pc 15.00

RSC 20mmØ pc 1.00

Entrance Cap 20mm dia. pc 1.00

Junction Box, 4" x 4" G.I. pc 4.00

Utility Box, 2" x 4" G.I. pc 2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 Quantity: 1.00
ut per hour: 1.00

Unit: Ls
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 10 (b)

Wires and Wiring Devices

 Quantity:
utput per hour:
Unit:
A. No. of No. of Hourly
Designation of Personnel Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
4

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

3.5 mm² THHN Wire, Stranded m 216.00

5.5 mm² THHN Wire, Stranded m 5.00

Electrical Tape pc 1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.00
1.00
Ls
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 10 (c)

Lighting Fixtures/ Fixtures

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Duplex Convenience Outlet, Grounding Type, 20A, 250V set 3.00

3 Single Pole Wall Switches in One Switch Plate (10 AMP, 230V) set 1.00

Single Pole Wall Switch in One Switch Plate (10 AMP, 230V) set 1.00

FL 1 x 40W Industrial Type set 1.00

FL 2 x 40W Industrial Type set 6.00

Wall Fan, 60W, 230V, 60Hz set 2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.00
1.00
Ls
Amount

Amount

Amount
Project : : PROPOSED REPAIR AND REHABILITATION BUILDING OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL
(DPWH) - (7.00m x 8.00m)

Location: : Hindang
Item: 10 (d)

Description: Panel Board and Cabinets

Quantity: 1.00
utput per hour: 1.00
Unit: Ls

A. Designation of Personnel No. of No. of Hourly

Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Panel Box, Circuit Breaker and Grounding System

Panel Box, Flush Type, 4 Branches Circuit Breaker, 40A 2P
Circuit Breaker, 20A 2P Circuit Breaker, 30A 2P
1.00
set set set 1.00
set 2.00
1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php
CLASSROOM SCHOOL

Quantity: 1.00
utput per hour: 1.00
Unit: Ls

Amount

Amount

-
Amount
‘
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 13 (a)

Masonry Painting
 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
1

Sub-Total (Labor) Php

No. of Units No. of Hourly

B. Name / Capacity (Equipment) Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Latex, Flat Masonry Putty Latex, Semi Gloss Acri Color gal gal gal qrt 10.55
6.59
10.55
0.66

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

131.86
2.10
sq.m
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 13 (b)

Wooden Painting
 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Enamel, Flatwall Enamel, Semi Gloss gal gal gal gal 4.98
Glazing Putty Paint Thinner 1.00

7.97
4.98

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

99.61
1.89
sq.m
Amount

Amount

Amount
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BU
(7.00m x 8.00m)
Location: Item: : Hindang 2 (b)

Description: Structural Concrete (Footing and Slab on Fill)

A. Designation of Personnel No. of No. of

Person Hours

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
4

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of

Units Hours

One - bagger Mixer 1

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Portland Cement Washed Sand Crushed Gravel 3/4" bag cu.m. 14.40
cu.m. 0.80
1.60

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (OCM)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

1) - CLASSROOM SCHOOL BUILDING (DPWH) -

Quantity: 1.60
Output per hour: 0.357

Unit: cu m
Hourly Amount
Rate

Php

Hourly Amount
Rate

Php

Unit Cost
Amount

Php

Php

% of D.

% of D.

% of (D+E+F)
Php

Php
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 6 (a)

Removal of Door with Jamb

 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

2.00
1.33
set
Amount

Amount

Amount

-
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 6 (b)

Removal of Window with Jamb

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

4.00
3.88
set
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 6 (d)

Wooden Panel Door

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Wood Panel Door sq.m pa set 1.89

Hinges, Standard 3-1/2" x 3-1/2" Entrance, Lever Lockset 4.00
1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.89
0.32
sq m
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 6 (e)

Jalousie Window (Glass)

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Jalousie Window with Clear Glass Blades on JalouPlus Type

sq.ft 123.83
Silver Colored Frame

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

12.48
0.27
sq.m
Amount

Amount

Amount
DETAILED UNIT PRICE ANALYSIS
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang
8 (a)

Removal of Metal Roofing

A. Designation of Personnel No. of No. of
Person Hours

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
3

Sub-Total (Labor)

No. of No. of
B. Name / Capacity (Equipment) Units Hours

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (OCM)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

 Quantity: 88.00
utput per hour: 18.250
Unit: sq m
Hourly Amount
Rate

Php

Hourly
Rate Amount

Php -

Unit Cost Amount

Php

Php

% of D.

% of D.

% of (D+E+F)

Php

Php
Canha-ayon ES
DETAILED UNIT PRICE ANALYSIS
Project :

Location:
Item:

Description: Pre - painted Metal Sheets (Corrugated, Short Span/ Long Span, below 0.427 BMT/ above 0.427 BMT
 : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang
8 (b)

scription: Pre - painted Metal Sheets (Corrugated, Short Span/ Long Span, below 0.427 BMT/ above 0.427 BMT
 Quantity:
Output per hour: 2.076

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman 1

Skilled Laborer 1
Unskilled Laborer 2

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

G.I. Long-Span Roofing, Corrugated, Pre-Painted,

1220mm x 0.5mm BMT lm pc kg 110.00

Fascia Board, Fiber Cement 12" x 8' L 20 x 20 x 2mm kg 12.00
L 38 x 38 x 4.5mm 54.00
3" Flat head Countersunk screw 33.00

J-Bolt (6mm dia.) pc 204.00

Teckscrew 2-¾" pc 595.00
Roof Sealant pc 1156.00
L 2.00
Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 88.00
ut per hour: 2.076

sq m
Amount

Amount

Amount
Canha-ayon ES
DETAILED UNIT PRICE ANALYSIS
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 8 (e)

Fabricated Metal Roofing Accessory (Ridge/ Hip Rolls/ Flashing/ Counter Flashing/ Valley Roll)
 Quantity:
Output per hour: 10.00

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman 1
Skilled Laborer 1
Unskilled Laborer 1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

G.I. Flashing, Preformed, Pre-Painted, 0.610m x

2.440m x 0.5mm BMT

G.I. Ridge Roll, Preformed, Pre-Painted, 0.610m x 10.00

2.440m x 0.5mm BMT pc pc

Blind Rivets 4.00

pc 324.52
Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 17.08
ut per hour: 10.00

m
Amount

Amount

Amount
Canha-ayon ES
DETAILED UNIT PRICE ANALYSIS
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 9 (d)

Removal of Ceiling
A. Designation of Personnel No. of No. of
Person Hours
Construction Foreman Skilled Laborer Unskilled Laborer 1
1
3

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of

Units Hours

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (OCM)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

 Quantity: 15.89
utput per hour: 17.340
Unit: sq m
Hourly Amount
Rate

Php

Hourly Amount
Rate

Php -

Unit Cost Amount

Php -

Php

% of D.

% of D.

% of
(D+E+F)
Php

Php
Canha-ayon ES
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang
9 (e)

4.5mm Fiber Cement Board/ 4.5mm Marine Plywood/ 6.0mm Marine Plywood/ 6.0 mm Ordinary Plywood in Wood
Frame Ceiling
 Quantity:
Output per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Ceiling

Plywood, Marine 1/4" x 4' x 8' pc 11.34

Rough Lumber, Sun Dried, Tanguile bd.ft 118.00

Finishing Nails kg 2.00

CWN, Assorted kg 4.42

Concrete Nails kg 2.00

Wood Preservative, Brown L 3.00

25mm x 25mm x 300mm Wood slats @25mm clear spacing ceiling

ventilation (provide stainless steel wire mesh inside) pc 4.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

31.78
1.489
sq.m
Amount

Amount

Amount
Canha-ayon ES
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) – CLASSROOM SCHOOL BUILDING (DPWH) –
(7.00m x 8.00m)
: Hindang 10 (a)

Conduit, Boxes and Fitting

 Quantity:
Output per hour: 1.00

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman 1

Skilled Laborer 2
Unskilled Laborer 4

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Electrical Conduit uPVC, 15mmØ RSC 20mmØ pc pc 1.00 24.00

Entrance Cap 20mm dia. pc 1.00

Junction Box, 4” x 4” G.I. pc pc 6.00
Utility Box, 2” x 4” G.I.
4.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor’s Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 1.00
ut per hour: 1.00

Ls
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) - (7.00m
x 8.00m)

: Hindang 10 (b)

Wires and Wiring Devices

 Quantity: 1.00
Output per hour: 1.00
Unit: Ls
A. No. of No. of Hourly
Designation of Personnel Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
4

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

3.5 mm² THHN Wire, Stranded m m pc 216.00

5.5 mm² THHN Wire, Stranded Electrical Tape 5.00
1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor’s Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 Quantity: 1.00
ut per hour: 1.00
Unit: Ls
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) - (7.00m
x 8.00m)

: Hindang 10 (c)

Lighting Fixtures/ Fixtures

 Quantity: 1.00
Output per hour: 1.00
Unit: Ls
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Duplex Convenience Outlet, Grounding Type, 20A, 250V

set 3.00

3 Single Pole Wall Switches in One Switch Plate (10 AMP, 230V) set 1.00

Single Pole Wall Switch in One Switch Plate (10 AMP, 230V) set 1.00

FL 1 x 40W Industrial Type set 1.00

FL 2 x 40W Industrial Type set 6.00

Wall Fan, 60W, 230V, 60Hz set 2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

 Quantity: 1.00
ut per hour: 1.00
Unit: Ls
Amount

Amount

Amount
Project : : PROPOSED REPAIR AND REHABILITATION BUILDING OF BUILDING NO. 4, ONE (1) - CLASSROOM
(DPWH) - (7.00m x 8.00m)

Location: : Hindang
Item: 10 (d)

Description: Panel Board and Cabinets

Quantity: 1.00
Output per hour: 1.00 Unit:
Ls

A. Designation of Personnel No. of No. of Hours Hourly Rate Amount

Person

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hours Hourly Rate Amount

Units

Sub-Total ( Equipment) Php -

C. Name / Specification (Materials) Unit Quantity Unit Cost Amount

Panel Box, Circuit Breaker and Grounding System

Panel Box, Flush Type, 4 Branches Circuit Breaker, 40A 2P
Circuit Breaker, 20A 2P Circuit Breaker, 30A 2P
1.00
1.00
set set set set
2.00
1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php
 SCHOOL

y: 1.00
er hour: 1.00 Unit:

Amount

Amount

-
Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang 13 (a)

Masonry Painting
 Quantity:
utput per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Latex, Flat Masonry Putty Latex, Semi Gloss Acri Color gal gal gal qrt 10.55
6.59
10.55
0.66

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

131.86
2.10
sq.m
Amount

Amount

Amount
Canha-ayon ES
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 4, ONE (1) - CLASSROOM SCHOOL BUILDING (DPWH) -
(7.00m x 8.00m)

: Hindang
13 (b)

Wooden Painting
 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
1

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Enamel, Flatwall Enamel, Semi Gloss gal gal gal gal 6.26
Glazing Putty Paint Thinner 10.02
6.26
1.25

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

125.23
1.89
sq.m
Amount

Amount

Amount
Canha-ayon ES
Prepared by:
Contractor's Representative
Himacugo ES
DETAILED COST ESTIMATE
(TOTAL CONSTRUCTION COST/ ABC)
PROJECT : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) - (7.00m x 9.00m)
SCHOOL : Himacugo Elementary School
LOCATION : Hindang, leyte
Contractor's Representative
Himacugo ES
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHO
BUILDING (TEEP) - (7.00m x 9.00m)

Location: Item: : Hindang, leyte A.1

Description: Temporary Facilities

A. Designation of Personnel No. of No. of Hours

Person

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of Hours

Units

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Rental of Office/ Storage House (including light and water) Month 0.51

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (Ocm)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)
O. 1, - One (1) - CLASSROOM SCHOOL

Quantity: 0.51
Output : 1.00
Unit: Month
Hourly Rate Amount

Php -

Hourly Rate Amount

Php -

Unit Cost Amount

Php

Php

0% of D.

% of D.

% of (D+E+F)

Php
Php
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHO
BUILDING (TEEP) - (7.00m x 9.00m)
Location: Item: : Hindang, leyte B.1

Description: Fire Safety Inspection Certificate (FSIC)

A. Designation of Personnel No. of No. of Hours

Person

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of Hours

Units

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (Ocm)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

O. 1, - One (1) - CLASSROOM SCHOOL

Quantity: 1.00
Output : 1.00
Unit: lot
Hourly Rate Amount

Php -

Hourly Rate Amount

Php -

Unit Cost Amount

Php

Php

0% of D.

0% of D.

% of (D+E+F)

Php

Php
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHO
BUILDING (TEEP) - (7.00m x 9.00m)

Location: : Hindang, leyte

Item: SPL 1

Description: Project Billboard

A. Designation of Personnel No. of No. of Hours

Person
Construction Foreman Skilled Laborer Unskilled Laborer 1
1
1

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of Hours

Units

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

64.00
sq ft bd.ft
8' x 8' Tarpaulin, 2 sets Good Lumber (Frames) CWN, Assorted 48.00
kg
1.00

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (Ocm)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

O. 1, - One (1) - CLASSROOM SCHOOL

Quantity: 1.00
Output: 1.00
Unit: Each
Hourly Rate Amount

Php

Hourly Rate Amount

Php -

Unit Cost Amount

Php

Php

% of D.

% of D.

% of (D+E+F)
Php

Php
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) -
(7.00m x 9.00m)
Location: Item: : Hindang, leyte SPL 2

Description: Construction Safety and Health

Quantity: 0.51
Output : 1.00
Unit: Ls
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Safety Officer First Aider 1

1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

First Aid Kit Ls 1

Personal Protective equipment (PPE) Safety Helmet man - days man - 10
days man - days
Safety Shoes Safety Gloves set set set 10
Signages and Barricades PPE Signage (4' x 8') Safety First roll 25
(4' x 4') 1
Warning Signs (2' x 3') Caution 1
Tape, 100 ft 1
1

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (Ocm) 0% of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

OOM SCHOOL BUILDING (TEEP) -

Quantity: 0.51
Output : 1.00
Unit: Ls
Amount

Amount

Amount
Himacugo ES
DETAILED UNIT PRICE ANALYSIS
Project : : PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHO
BUILDING (TEEP) - (7.00m x 9.00m)
Location: Item: : Hindang, leyte
C.1

Description: Mobilization and Demobilization

A. Designation of Personnel No. of No. of Hours

Person

Sub-Total (Labor)

B. Name / Capacity (Equipment) No. of No. of Hours

Units
Self Loading Truck and Accessories 1

Sub-Total ( Equipment)

C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials)

D. Direct Cost (A+B+C)

E. Overhead,Contingencies and Miscellaneous (Ocm)

F. Contractor's Profit

G. Value Added Tax (VAT)

H. Adjusted Total Cost (D+E+F+G)

I. Adjusted Unit Cost ( H/Quantity)

O. 1, - One (1) - CLASSROOM SCHOOL

Quantity: 1.00
Output : 1.00
Unit: Ls
Hourly Rate Amount

Php -

Hourly Rate Amount

Php

Unit Cost Amount

Php

Php

0% of D.

0% of D.

% of (D+E+F)

Php

Php
Himacugo ES
DETAILED UNIT PRICE ANALYSIS
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) - (7.00m x
9.00m)

: Hindang, leyte 6 (a)

Removal of Door with Jamb

 Quantity: 2.00
Output per hour: 1.33

Unit: set
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 2.00
put per hour: 1.33

Unit: set
Amount

Amount

Amount
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) – CLASSROOM SCHOOL BUILDING (TEEP) – (7.00m x
9.00m)

: Hindang, leyte 6 (b)

Removal of Window with Jamb

 Quantity: 4.00
Output per hour: 3.88
Unit: set
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor’s Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 4.00
put per hour: 3.88
Unit: set
Amount

Amount

Amount
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) - (7.00m x
9.00m)

: Hindang, leyte 6 (d)

Wooden Panel Door

 Quantity: 3.78
Output per hour: 0.32

Unit: sq m
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Wood Panel Door sq.m pa set 3.78

Hinges, Standard 3-1/2" x 3-1/2" Entrance, Lever Lockset 8.00
2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 3.78
put per hour: 0.32

Unit: sq m
Amount

Amount

Amount
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) - (7.00m x
9.00m)

: Hindang, leyte 6 (e)

Jalousie Window (Glass)

 Quantity: 11.44
Output per hour:
Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman 1
Skilled Laborer 1
Unskilled Laborer 1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Jalousie Window with Clear Glass Blades on sq.ft 123.08

JalouPlus Type Silver Colored Frame sq.ft
Security Grilles 123.08

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 11.44
0.27
sq.m
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) – CLASSROOM SCHOOL BUILDING (TEEP) –
(7.00m x 9.00m)
: Hindang, leyte 10 (a)

Conduit, Boxes and Fitting

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
4

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Electrical Conduit uPVC, 15mmØ pc 15.00

RSC 20mmØ pc 1.00

Entrance Cap 20mm dia. Pc 1.00

Junction Box, 4” x 4” G.I. pc 4.00

Utility Box, 2” x 4” G.I. pc 2.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor’s Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.00
1.00
Ls
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) -
(7.00m x 9.00m)

: Hindang, leyte 10 (b)

Wires and Wiring Devices

 Quantity:
utput per hour:
Unit:
A. No. of No. of Hourly
Designation of Personnel Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
4

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

3.5 mm² THHN Wire, Stranded m m pc 216.00

5.5 mm² THHN Wire, Stranded Electrical Tape 5.00
1.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.00
1.00
Ls
Amount

Amount

Amount
Project :

Location: Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) -
(7.00m x 9.00m)
: Hindang, leyte 10 (c)

Lighting Fixtures/ Fixtures

 Quantity:
utput per hour:

Unit:
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

1
2

Sub-Total (Labor) Php

B. Name / Capacity (Equipment) No. of No. of Hourly

Units Hours Rate

Sub-Total ( Equipment) Php

C. Name / Specification (Materials) Unit Quantity Unit Cost

Duplex Convenience Outlet, Grounding Type, 20A, 250V set 2.00

3 Single Pole Wall Switches in One Switch Plate (10 AMP, 230V) set 1.00

FL 1 x 40W Industrial Type set 6.00

Safety Switch 30A 2P set 1.00

Wall Fan, 60W, 230V, 60Hz set 5.00

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

1.00
1.00
Ls
Amount

Amount

Amount
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) - (7.00m x
9.00m)
: Hindang, leyte 13 (a)

Masonry Painting
 Quantity: 138.04
Output per hour: 2.10
Unit: sq.m
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
1

Sub-Total (Labor) Php

No. of Units No. of Hourly

B. Name / Capacity (Equipment) Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Latex, Flat Masonry Putty Latex, Semi Gloss Acri Color gal gal gal qrt 11.04
6.90
11.04
0.69

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 138.04
put per hour: 2.10
Unit: sq.m
Amount

Amount

Amount
Project :

Location:
Item:

Description:
: PROPOSED REPAIR AND REHABILITATION OF BUILDING NO. 1, - One (1) - CLASSROOM SCHOOL BUILDING (TEEP) - (7.00m x
9.00m)

: Hindang, leyte 13 (b)

Wooden Painting
 Quantity: 132.17
Output per hour: 1.89
Unit: sq.m
A. Designation of Personnel No. of No. of Hourly
Person Hours Rate

Construction Foreman Skilled Laborer Unskilled Laborer 1

2
1

Sub-Total (Labor) Php

No. of No. of Hourly

B. Name / Capacity (Equipment) Units Hours Rate

Sub-Total ( Equipment) Php

Unit Cost
C. Name / Specification (Materials) Unit Quantity

Enamel, Flatwall Enamel, Semi Gloss Glazing Putty gal gal gal gal 6.61
Paint Thinner 10.57
6.61
1.32

Sub-Total ( Materials) Php

D. Direct Cost (A+B+C) Php

E. Overhead,Contingencies and Miscellaneous (OCM) % of D.

F. Contractor's Profit % of D.

G. Value Added Tax (VAT) % of (D+E+F)

H. Adjusted Total Cost (D+E+F+G) Php

I. Adjusted Unit Cost ( H/Quantity) Php

Quantity: 132.17
put per hour: 1.89
Unit: sq.m
Amount

Amount

Amount