Name of Project: Construction of CBC Dormitory Project Dura

Client Name: Juan De La Cruz Project Sta

Contractor: LA_Builders Inc. Project Fin
Location: Purok 4, Brgy. Dagum, Calbayog City Project Co

MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL

RE
DESCRIPTION NO.
Dumptruck 2
Bullduzer 1
Backhoe 1
Pay Loader 2
Compactor 2
Excavator 1
Bar Cutter 3

ITEM NO. DESCRIPTION % OF TOTAL UNIT

101 Pre-Construction 1.408 L.

201 Foundation 6.479 cu.
RC WORKS (Ground Floor)
301 Slab on Ground 2.817 cu.
302 Columns (Ground Floor) 3.662 cu.
303 Stairs (Ground Floor) 1.972 cu.
304 CHB Layering (Ground Floor) 2.817 sq.
RC WORKS (Second Floor)
401 Beam & Slab (Second Floor) 4.507 cu.
402 Columns (Second Floor) 3.803 cu.
403 Stairs (Second Floor) 1.972 cu.
404 CHB Layering (Second Floor) 2.817 sq.
RC WORKS (Third Floor)
501 Beam & Slab (Third Floor) 4.507 cu.
502 Columns (Third Floor) 4.930 cu.
503 CHB Layering (Third Floor) 3.239 sq.
504 Roof Beam 4.085 cu.

504 (2) Roofing 7.606 me

601 (1) Electrical (Rough-in installation) 1.972 me
601 (2) Plumbing (Rough-ins Installation) 1.972 me
602 Septic Tank 2.394 cu.
Tileworks
701 (1) Tile works (Ground Floor) 3.944 sq.
701 (2) Tile works (Second Floor) 4.225 sq.
701 (3) Tile works (Third Floor) 4.648 sq.
Ceilng
801 Ceiling (Ground Floor) 3.380 sq.
 801 (2) Ceiling (Second Floor) 4.085 sq.
802 (3) Ceiling (Third Floor) 4.366 sq.

901 Doors and Windows 3.803 se

Paintworks
1001 (1) Paintworks (Ground Floor) 1.408 sq.
1001 (2) Paintworks (Second Floor) 1.690 sq.
1001 (3) Paintworks (Third Floor) 1.690 sq.

603 Electrical and Plumbing (2) 2.254 L.

2001 Completion 1.549 L.
1111 TOTAL 100.000 L.

10 0.014556
46 0.066958
20 0.029112
26 0.037846
14 0.020378
20 0.029112
32 0.046579
27 0.039301
14 0.020378
20 0.029112
32 0.046579
35 0.050946
23 0.033479
29 0.042213
54 0.078603
14 0.020378
14 0.020378
17 0.024745
28 0.040757
30 0.043668
33 0.048035
24 0.034934
29 0.042213
31 0.045124
27 0.039301
10 0.014556
12 0.017467
12 0.017467
16 0.02329
11 0.016012
710 1.033479
tion: 452 Days
rt: 05/07/2025
ish: 12/23/2026
st: ₱ 100,000,000.00

QUIRED :
DESCRIPTION NO.
Project Engineer 1
Site Engineer 1
Foreman 2
Skilled 25
Labor 20

QUANTITY DIRECT COST

TOTAL UNIT COST
S. 28.00 ₱88,268.00 ₱3,152.43
m. 376.67 ₱8,503,149.90 ₱22,574.53

m. 360.15 ₱5,011,002.78 ₱13,913.65

m. 43.20 ₱888,389.64 ₱20,564.58
m. 2.34 ₱323,884.84 ₱138,412.32
m. 1480.19 ₱3,650,290.68 ₱2,466.10

m. 269.65 ₱6,357,327.57 ₱23,576.22

m. 43.20 ₱1,080,051.93 ₱25,001.20
m. 2.34 ₱323,884.84 ₱138,412.32
m. 1,645.24 ₱3,869,242.98 ₱2,351.78

m. 269.75 ₱6,368,360.67 ₱23,608.38

m. 43.20 ₱1,105,249.71 ₱25,584.48
m. 1,576.24 ₱3,738,787.95 ₱2,371.97
m. 54.45 ₱1,759,336.65 ₱32,311.05

ters 1,110.00 ₱554,902.20 ₱499.91

ters 1825.00 ₱598,283.07 ₱327.83
ters 1625.00 ₱175,774.38 ₱108.17
m. 64.00 ₱330,915.71 ₱5,170.56

m. 1,457.64 ₱13,358,716.35 ₱9,164.62

m. 1,495.65 ₱13,404,730.65 ₱8,962.48
m. 1,509.16 ₱13,580,553.00 ₱8,998.75

m. 1,309.72 ₱1,500,224.85 ₱1,145.45

m. 1096.93 ₱1,387,532.25 ₱1,264.92
m. 1377.16 ₱1,660,026.45 ₱1,205.40

ts. 99.00 ₱637,263.00 ₱6,437.00

m. 1480.15 ₱605,067.75 ₱408.79

m. 1645.24 ₱665,701.83 ₱404.62
m. 1576.24 ₱638,892.75 ₱405.33

S. 1.00 ₱601,869.75 ₱601,869.75

S. 1.00 ₱3,400.00 ₱3,400.00
S. 2.00 ₱92,771,082.13 ₱1.00
10
46

20
26
14
20

32
27
14
20

32
35
23
29

54
14
14
17

28
30
33

24
29
31

27

10
12
12

16
11
ITEM NO. DESCRIPTION % OF UNIT
TOTA
L
101 Pre-Construction 0.000 L.
201 Foundation 0.000 cu.
RC WORKS (Ground Floor)
301 Slab on Ground 0.000 cu.
302 Columns (Ground Floor) 0.000 cu.
303 Stairs (Ground Floor) 0.000 cu.
304 CHB Layering (Ground Floor) 0.000 sq.
RC WORKS (Second Floor)
401 Beam & Slab (Second Floor) 0.000 cu.
402 Columns (Second Floor) 0.000 cu.
403 Stairs (Second Floor) 0.000 cu.
404 CHB Layering (Second Floor) 0.000 sq.
RC WORKS (Third Floor)
501 Beam & Slab (Third Floor) 0.000 cu.
502 Columns (Third Floor) 0.000 cu.
503 CHB Layering (Third Floor) 0.000 sq.
504 Roof Beam 0.000 cu.

504 (2) Roofing 0.000 me

601 (1) Electrical (Rough-in installation) 0.000 me
601 (2) Plumbing (Rough-ins Installation) 0.000 me
602 Septic Tank 0.000 cu.
Tileworks
701 (1) Tile works (Ground Floor) 0.000 sq.
701 (2) Tile works (Second Floor) 0.000 sq.
701 (3) Tile works (Third Floor) 0.000 sq.
Ceilng
801 Ceiling (Ground Floor) 0.000 sq.
801 (2) Ceiling (Second Floor) 0.000 sq.
802 (3) Ceiling (Third Floor) 0.000 sq.

901 Doors and Windows 0.000 se

Paintworks
1001 (1) Paintworks (Ground Floor) 0.000 sq.
1001 (2) Paintworks (Second Floor) 0.000 sq.
1001 (3) Paintworks (Third Floor) 0.000 sq.

603 Electrical and Plumbing (2) 0.000 L.

2001 Completion 0.000 L.
1111 TOTAL 0.000 L.
 QUANTITY DIRECT COST
TOTAL UNIT COST
S. 28.00 ₱88,268.00 ₱3,152.43
m. 376.67 ₱8,503,149.90 ₱22,574.53

m. 360.15 ₱5,011,002.78 ₱13,913.65

m. 43.20 ₱888,389.64 ₱20,564.58
m. 2.34 ₱323,884.84 ₱138,412.3
m. 1480.19 ₱3,650,290.68 2₱2,466.10

m. 269.65 ₱6,357,327.57 ₱23,576.22

m. 43.20 ₱1,080,051.93 ₱25,001.20
m. 2.34 ₱323,884.84 ₱138,412.3
m. 1,645.24 ₱3,869,242.98 2₱2,351.78

m. 269.75 ₱6,368,360.67 ₱23,608.38

m. 43.20 ₱1,105,249.71 ₱25,584.48
m. 1,576.24 ₱3,738,787.95 ₱2,371.97
m. 54.45 ₱1,759,336.65 ₱32,311.05

ters 1,110.00 ₱554,902.20 ₱499.91

ters 1825.00 ₱598,283.07 ₱327.83
ters 1625.00 ₱175,774.38 ₱108.17
m. 64.00 ₱330,915.71 ₱5,170.56

m. 1,457.64 ₱13,358,716.35 ₱9,164.62

m. 1,495.65 ₱13,404,730.65 ₱8,962.48
m. 1,509.16 ₱13,580,553.00 ₱8,998.75

m. 1,309.72 ₱1,500,224.85 ₱1,145.45

m. 1096.93 ₱1,387,532.25 ₱1,264.92
m. 1377.16 ₱1,660,026.45 ₱1,205.40

ts. 99.00 ₱637,263.00 ₱6,437.00

m. 1480.15 ₱605,067.75 ₱408.79

m. 1645.24 ₱665,701.83 ₱404.62
m. 1576.24 ₱638,892.75 ₱405.33

S. 1.00 ₱601,869.75 ₱601,869.7

S. 1.00 ₱3,400.00 5₱3,400.00

S. 2.00 ₱92,771,082.13 ₱1.00

 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 504 (2)

Roofing Unit of Measurement :
meters
Output per hour :
Quantity : 1110

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 33 800
b. Skilled 6 33 600
6 33 350
Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

f. Abrasave saw 3 4.00 400.00

Sub-total for B P
C. Tot P
al
(A
D. Output/day +
Name and Specifications Quantity Unit Unit Cost
E. Materials
L50x50x5 angle bar 185 pcs ₱1,014.00
Gusset Plates & Fasteners 19 sets ₱150.00
Welding rods 15 kgs. ₱200.00
C-purlains 10 pcs. ₱1,200.00

Sub-total for E
F. Direct Cost (C+E)

10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 Amount

52800
118800
69300
240,900.00
Amount

4,800.00
0.00
4,800.00
245,700.00

Amount

₱187,590.00
₱2,850.00
₱3,000.00
₱12,000.00

205440.00
451,140.00

45114
36,091.20

22,557.00

554902.20
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 601 (1) Electrical (Rough-in

installation) Unit of Measurement : meters
Output per hour :
Quantity : 1825
Designation No. of No. of Days Daily Ra
Person
A. Labor
Construction Foreman
2 14 80
Skilled
6 14 60
6 14 35

Sub-total for A
Name and Capacity No. of No. of Days Daily Ra
Equip.
BEquipment, (2014 ACEL Rates)

Sub-total for B
C. Total (A+B)

480.00
D. Output/day
Name and Specifications Quantity Unit Unit Co
E. Materials
Main Busbar 1 set ₱17,4
Panel Busburs 3 sets ₱10,5
Neutral & Ground Busbars 6 sets ₱7,0
Phase Busbars 9 sets ₱7,0
PANEL BOARD 3 sets ₱1,2
MAIN SAFETY BREAKER(100 AMP) 3 sets ₱1,5
CIRCUIT BREAKER (30 AMP) 18 sets ₱38
CIRCUIT BREAKER (20 AMP) 9 sets ₱35
CIRCUIT BREAKER (15 AMP) 15 sets ₱30
2.0 MM SQ. THWN COPPER WIRE 11 rolls ₱2,2
5.5 MM SQ. THWN COPPER WIRE 6 rolls ₱2,7
3.0 MM SQ. THWN COPPER WIRE 11 rolls ₱2,3
PVC CONDUIT (15 MM) 1700 m ₱50
PVC CONDUIT (30 MM) 600 m ₱80
JUNCTION BOX W/ SCREW 70 sets ₱25
UTILITY BOX 80 sets ₱25
ELECTRICAL TAPE 90 pcs ₱30
KILOWATT HOUR METER 1 pcs ₱1,2

Sub-total for E
F. Direct Cost (C+E)
G. Overhead, Contingencies and Miscellaneous
10%per D.O 197 s
201
H. Contractor's Profit (CP) 8% per D.O 197 s 2016
I. Value Added Tax (VAT) 5% per D.O 197 s 2016
J. Total Unit Cost
te Amount

0 22400
0 50400
0 29400
102,200.00
P Amount
te

0.00
P 0.00
P 102,200.00

st Amount

00.00 ₱17,400.00
00.00 ₱31,500.00
00.00 ₱42,000.00
00.00 ₱63,000.00
50.00 ₱3,750.00
70.00 ₱4,710.00
5.00 ₱6,930.00
0.00 ₱3,150.00
0.00 ₱4,500.00
60.00 ₱24,860.00
00.00 ₱16,200.00
19.00 ₱25,509.00
.00 ₱85,000.00
.00 ₱48,000.00
.00 ₱1,750.00
.00 ₱2,000.00
.00 ₱2,700.00
50.00 ₱1,250.00 384209.00
486,409.00
48640.9

6
38,912.72
24,320.45
598283.07
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 601 (2) Plumbing (Rough-in

installation) Unit of Measurement : meters
Output per hour :
Quantity : 1350
Designation No. of No. of Days Daily Ra
Person
A. Labor
Construction Foreman
2 14 80
Skilled
4 14 60
5 14 35

Sub-total for A
Name and Capacity No. of No. of Days Daily Ra
Equip.
BEquipment, (2014 ACEL Rates)

Sub-total for B
C. Total (A+B)

480.00
D. Output/day
Name and Specifications Quantity Unit Unit Co
E. Materials
1-1/2" gate valve 9 pcs ₱25
150 ф PVC riser pipe 4 pcs ₱30
3" riser pipe 4 pcs ₱40
1-1/2 " CWL pipe 65 rolls ₱30
1-1/2 " tee threaded 11 pcs ₱81
1-1/2 " 90D elbow threaded 20 pcs ₱61
150 ф PVC pipe 63 pcs ₱30
100 ф PVC pipe 53 pcs ₱10
100 ф PVC tee threaded 29 pcs ₱81
100 ф sanitary tee threaded 38 pcs ₱82
100 ф 45D elbow threaded 22 pcs ₱50
100 ф 90D elbow threaded 35 pcs ₱50
100 ф PVC couplings threaded 25 pcs ₱50
150 ф PVC 90D elbow threaded 32 pcs ₱50

Sub-total for E
F. Direct Cost (C+E)
G. Overhead, Contingencies and Miscellaneous Contractor's Profit (CP)
Value Added Tax (VAT) Total Unit Cost 10% per D.O 197 s 201
H. 8% per D.O 197 s 2016
I. 5% per D.O 197 s 2016
J.
te Amount

0 22400
0 33600
0 24500
P 80,500.00
te Amount

0.00
P 0.00
P 80,500.00

st Amount

1.00 ₱2,259.00
0.00 ₱1,200.00
0.00 ₱1,600.00
0.00 ₱19,500.00
.00 ₱891.00
.00 ₱1,220.00
0.00 ₱18,900.00
7.00 ₱5,671.00
.00 ₱2,349.00
.00 ₱3,116.00
.00 ₱1,100.00
.00 ₱1,750.00
.00 ₱1,250.00
.00 ₱1,600.00
62406.00
142,906.00
6 14290.6
11,432.48
7,145.30
175774.38
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 602 (Septic

Tank) Unit of Measurement : cu.m.
Output per hour :
Quantity : 64

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction 2 33 800
b. 4 33 600
Skilled 0 17 350
laborer
Sub-total P
for A
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL .
excavator 1 2.00 27,032.00

Sub-total P
for B
C. P

D. Output/da
480.00
y

Name and Specifications Quantity Unit Unit Cost

E. Materials
Marine Board 12 pcs. ₱720.00
Coconut Lumber 14 pcs. ₱85.00
PVC Pipes (4") pcs (3m) 589.16
2
PVC Pipes (2") pcs (3m) 234.84
1
Manhole Cover 3 pcs. ₱3,500.00
12 mm dia. RSB 30 pcs. ₱218.00
10 mm dia. RSB 50 pcs. ₱175.00
CHB 576 pcs ₱15.00
PORTLAND CEMENT 30 bags ₱310.00
SAND 7 cu.m. ₱1,800.00
Gravel 7 cu.m. ₱2,200.00

Sub-total
for E
F. Direct
Cost
(C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s
2016
H. Contractor 8% per D.O 197 s 2016
's Profit
(CP)
I. Value 5% per D.O 197 s 2016
Added
Tax (VAT)
J. Total
Unit
Cost
 Amount

52800
79200
0
132,000.00

Amount

54,064.00

0.00
54,064.00

186,064.00

Amount

₱8,640.00
₱1,190.00
₱1,178.32

₱234.84

₱10,500.00
₱6,540.00
₱8,750.00
₱8,640.00
₱9,300.00
₱12,600.00
₱15,400.00

82973.16

269,037.16

26903.716
21,522.97

13,451.86

330915.71
Item : 701(1) Tile Works (Ground
No./Description Floor)
Unit of : sq.m.
Measurement
Output per hour :
Quantity : 1457.6
4

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 28 800
b. Skilled 4 28 600
4 28 350
Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

Sub-total for B P
C. Total P
(A+B)
D. Output/day
480.00

Name and Specifications Quantity Unit Unit Cost

E. Materials
40 X 40 CM porcelain tiles 177 pcs ₱1,100.00
60 X 60 CM porcelain tiles 4082 pcs ₱2,500.00
Grinding Disc 115 pcs ₱180.00
ADHESIVE 248 kgs ₱30.00
GROUT 91 bags ₱65.00
Portland Cemenrt 669 bags ₱310.00
Sand 38 cu.m. ₱1,800.00

Sub-total for E
F. Direct Cost (C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 DETAILED UNIT PRICE
PROJECT NAME CBC DORMITORY
ANALYSIS

Amount

ITEM QTY. LENGT WIDT

44800 CM (GROUND FLOO 1 H38.179 H38.179
67200 CM (SECOND FLOO 1 2.3 2.8
39200 CM (GROUND FLOO 1 38.179 38.179
151,200.00 CM (SECOND FLOO 1 7.47128 7.47128
Amount 30 X 60 CM 1 3.08707 3.08707
TOTAL

0.00
0.00
151,200.00

Amount

₱194,700.00
₱10,205,000.00
₱20,700.00
₱7,440.00
₱5,915.00
₱207,390.00
₱68,400.00

10709545.00
10,860,745.00
1086074.5
868,859.60

543,037.25

13358716.35
 TILE WORKS
AREA 40 CM 60 CM 30X60 30 CM CEME SAND ADHESI
28 176.4 CM NT 12.6 0.7 VE
4.666667
6.44 40.572 2.898 0.161 1.073333
1457.636 4081.381 655.9362 36.4409 242.9393
55.82002 156.2961 25.11901 1.395501 9.303337
9.530001 53.36801 4.288501 0.23825 1.588334
1557.4 216.97 4237.6 53.36 0 700.84 38.935 259.57
3 2 8 8 2 7 1
 GROU
T 2.52
0.5796
87.45816
3.349201
0.6671
94.574
1
Item : 701(2) Tile Works (Second
No./Description Floor)
Unit of : sq.m.
Measurement
Output per hour :
Quantity : 1495.6
5

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 30 800
b. Skilled 4 30 600
4 30 350
Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

Sub-total for B P
C. Total P
(A+B)
D. Output/day
480.00

Name and Specifications Quantity Unit Unit Cost

E. Materials
40 X 40 CM porcelain tiles 177 pcs ₱1,100.00
60 X 60 CM porcelain tiles 4092 pcs ₱2,500.00
Grinding Disc 120 pcs ₱180.00
ADHESIVE 250 kgs ₱30.00
GROUT 91 bags ₱65.00
Portland Cemenrt 674 bags ₱310.00
Sand 38 cu.m. ₱1,800.00

Sub-total for E
F. Direct Cost (C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 DETAILED UNIT PRICE
PROJECT NAME CBC DORMITORY
ANALYSIS

Amount

ITEM QTY. LENGT WIDT

48000 CM (GROUND FLOO 1 H38.224 H38.179
72000 CM (SECOND FLOO 1 2.3 2.8
42000 CM (GROUND FLOO 1 38.224 38.224
162,000.00 CM (SECOND FLOO 1 7.47128 7.47128
Amount 30 X 60 CM 1 3.08707 3.08707
TOTAL

0.00
0.00
162,000.00

Amount

₱194,700.00
₱10,230,000.00
₱21,600.00
₱7,500.00
₱5,915.00
₱208,940.00
₱68,400.00

10737055.00
10,899,055.00
1089905.5
871,924.40

544,952.75

13405837.65
 TILE WORKS
AREA 40 CM 60 CM 30X60 30 CM CEME SAND ADHESI
34.569 217.7847 CM NT
15.55605 0.864225 VE5.7615
6.44 40.572 2.898 0.161 1.073333
1461.074 4091.008 657.4834 36.52685 243.5124
55.82002 156.2961 25.11901 1.395501 9.303337
9.530001 53.36801 4.288501 0.23825 1.588334
1567.4 258.35 4247. 53.36 0 705.34 39.185 261.23
3 7 3 8 5 8 9
 GROU
3T.11121
0.5796
87.66445
3.349201
0.6671
95.371
6
Item : 701(3) Tile Works (Third
No./Description Floor)
Unit of : sq.m.
Measurement
Output per hour :
Quantity : 1495.6
5

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 30 800
b. Skilled 4 30 600
4 30 350
Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

Sub-total for B P
C. Total P
(A+B)
D. Output/day
480.00

Name and Specifications Quantity Unit Unit Cost

E. Materials
40 X 40 CM porcelain tiles 241 pcs ₱1,100.00
60 X 60 CM porcelain tiles 4119 pcs ₱2,500.00
Grinding Disc 122 pcs ₱180.00
ADHESIVE 252 kgs ₱30.00
GROUT 92 bags ₱65.00
Portland Cemenrt 680 bags ₱310.00
Sand 39 cu.m. ₱1,800.00

Sub-total for E
F. Direct Cost (C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 DETAILED UNIT PRICE
PROJECT NAME CBC DORMITORY
ANALYSIS

Amount

ITEM QTY. LENGT WIDT

48000 CM (GROUND FLOO 1 H38.224 H38.179
72000 CM (SECOND FLOO 1 2.3 2.8
42000 CM (GROUND FLOO 1 38.354 38.354
162,000.00 CM (SECOND FLOO 1 7.47128 7.47128
Amount 30 X 60 CM 1 3.08707 3.08707
TOTAL

0.00
0.00
162,000.00

Amount

₱265,100.00
₱10,297,500.00
₱21,960.00
₱7,560.00
₱5,980.00
₱210,800.00
₱70,200.00

10879100.00
11,041,100.00
1104110
883,288.00

552,055.00

13580553.00
 TILE WORKS
AREA 40 CM 60 CM 30X60 30 CM CEME SAND ADHESI
38.125 240.1875 CM NT
17.15625 0.953125 VE
6.354167
6.44 40.572 2.898 0.161 1.073333
1471.029 4118.882 661.9632 36.77573 245.1716
55.82002 156.2961 25.11901 1.395501 9.303337
9.530001 53.36801 4.288501 0.23825 1.588334
1580.9 280.7 4275.1 53.36 0 711.42 39.523 263.49
4 6 8 8 5 6 1
 GROU
3T.43125
0.5796
88.26176
3.349201
0.6671
96.288
9
Item : 801(1) Ceiling (Ground
No./Description Floor)
Unit of : sq.m.
Measurement
Output per hour :
Quantity : 1309.7
2

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 24 800
b. Skilled 5 24 600
5 24 350
Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

Sub-total for B P
C. Total P
(A+B)
D. Output/day
480.00

Name and Specifications Quantity Unit Unit Cost

E. Materials
METAL FURRING 2339 pcs ₱185.00
WALL ANGLE 2567 pcs ₱100.00
CLIP 2567 pcs ₱20.00
GYPSUM BOARD 456 pcs ₱365.00
BLIND RIVET 118 pcs ₱200.00
CARRYING CHANNEL 780 pcs ₱175.00

Sub-total for E
F. Direct Cost (C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 DETAILED UNIT PRICE
PROJECT NAME CBC DORMITORY
ANALYSIS

Amount

ITEM QTY. LENGT WIDT

38400 ceiling (ground) 1 H 36.19 H 36.19
72000
42000 TOTAL
152,400.00
Amount

0.00
0.00
152,400.00

Amount

₱432,715.00
₱256,700.00
₱51,340.00
₱166,440.00
₱23,600.00
₱136,500.00

1067295.00
1,219,695.00
121969.5
97,575.60

60,984.75

1500224.85
 CEILING WORKS
T
AREA CHANN FURRI WALL CLIP BOAR LIND
EL
1309.716 779.5929 NG
2338.779 ANGLE
2566.179 D
5457.15 454.7625 RIVE
94288.49

1309.7 779.59 2338.7 2566.1 5457.1 454.76 117.86

 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 801(2) Ceiling (Second

Floor) Unit of Measurement : sq.m.

Output per hour :
Quantity : 1096.93

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 26 800
b. Skilled 5 26 600
c. Laborer 5 350
26
Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

Sub-total for B P
C. Total P
(A+B)
D. Output/day
480.00

Name and Specifications Quantity Unit Unit Cost

E. Materials
METAL FURRING 1959 pcs ₱185.00
WALL ANGLE 2326 pcs ₱100.00
CLIP 4571 pcs ₱20.00
GYPSUM BOARD 381 pcs ₱365.00
BLIND RIVET 116 pcs ₱200.00
CARRYING CHANNEL 653 pcs ₱175.00

Sub-total for E
F. Direct Cost (C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 Amount

ITEM QTY. LENGT WIDT

41600 ceiling (ground) 1 H 33.12 H 33.12
78000
45500 TOTAL
165,100.00
Amount

0.00
0.00
165,100.00

Amount

₱362,415.00
₱232,600.00
₱91,420.00
₱139,065.00
₱23,200.00
₱114,275.00

962975.00
1,128,075.00
112807.5
90,246.00

56,403.75

1387532.25
 CEILING WORKS
T
AREA CHANN FURRI WALL CLIP BOAR LIND
EL
1096.934 652.9371 NG
1958.811 ANGLE
2325.164 4570.56 D380.88 RIVE
84774.59

1096.9 652.93 1958.8 2325.1 4570.5 380.8 105.96

 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 801(3) Ceiling (Third

Floor) Unit of Measurement : sq.m.

Output per hour :
Quantity : 1377.16

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction Foreman 2 26 800
b. Skilled 5 26 600
c. Laborer 5 26 350

Sub-total for A P
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL Rates) .

Sub-total for B P
C. Total P
(A+B)
D. Output/day
480.00

Name and Specifications Quantity Unit Unit Cost

E. Materials
METAL FURRING 2460 pcs ₱185.00
WALL ANGLE 2745 pcs ₱100.00
CLIP 5739 pcs ₱20.00
GYPSUM BOARD 479 pcs ₱365.00
BLIND RIVET 109 pcs ₱200.00
CARRYING CHANNEL 820 pcs ₱175.00

Sub-total for E
F. Direct Cost (C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s 2016
H. Contractor's Profit 8% per D.O 197 s
2016 (CP)
I. Value Added Tax 5% per D.O 197 s
2016 (VAT)
J. Total Unit Cost
 Amount

ITEM QTY. LENGT WIDT

41600 ceiling (ground) 1 H 37.11 H 37.11
78000
45500 TOTAL
165,100.00
Amount

0.00
0.00
165,100.00

Amount

₱455,100.00
₱274,500.00
₱114,780.00
₱174,835.00
₱21,800.00
₱143,500.00

1184515.00
1,349,615.00
134961.5
107,969.20

67,480.75

1660026.45
 CEILING WORKS
T
AREA CHANN FURRI WALL CLIP BOAR LIND
EL
1377.152 819.7334 NG
2459.2 ANGLE D
2744.013 5738.134 478.1778 RIVE
100651.5

1377.1 819.73 2459. 2744.0 5738.1 478.17 125.81

 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 901 (Doors and

Windows) Unit of Measurement : sets
Output per hour :
Quantity : 1350

Designation No. of No. of Days Daily Ra

Person
A. Labor
Construction Foreman
2 27 80
Skilled C.Helper
Sub-total for A 2 27 60
Name and Capacity 2 27 35

No. of No. of Days Daily Ra

Equip.
BEquipment, (2014 ACEL Rates)

Sub-total for B
C. Total (A+B)

480.00
D. Output/day

Name and Specifications Quantity Unit Unit Co

E. Materials
Fixed Glass Window on Metal Frame Narra Paneled Door Aluminun Glass Door
PVC Plastic Door 28 set ₱6,2
Sliding Aluminum Window 40 set set set ₱1,9
4 set ₱5,9
19 ₱7,4
8 ₱1,2

Sub-total for E
F. Direct Cost (C+E)
G. Overhead, Contingencies and Miscellaneous Contractor's Profit (CP)
Value Added Tax (VAT) Total Unit Cost 10% per D.O 197 s 201
H. 8% per D.O 197 s 2016
I. 5% per D.O 197 s 2016
J.
te Amount

0 43200
0 32400
0 18900
94,500.00
P Amount
te

0.00
P 0.00
P 94,500.00

st Amount

00.00 ₱173,600.00
00.00 ₱76,000.00
50.00 ₱23,800.00
00.00 ₱140,600.00
00.00 ₱9,600.00

423600.00
518,100.00
51810
6 41,448.00
25,905.00
637263.00
Item No./Description : 1001 (1) Paintworks (Ground
Floor) Unit of Measurement : sq.m.
Output per hour :
Quantity : 1,480.185

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction 2 14 800
b. Skilled 4 14 600
4 14 350
Sub-total P
for A
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL .

f. Circle Saw Bar cutter 3 4.00 400.00

Sub-total P
for B
C. P

D. Output/da
480.00
y

Name and Specifications Quantity Unit Unit Cost

E. Materials
FLAT 75 gal ₱2,710.00
SKIMCOAT 75 gal ₱685.00
EPOXY 75 gal ₱1,160.00
LATEX 75 gal ₱780.00
LACQUER THINNER 30 gal ₱380.00
 Sub-total DETAILED UNIT PRICE
for E ANALYSIS
PROJECT NAME CBC DORMITORY
F. Direct
Cost
(C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s
H. 2016
Contractor 8% per D.O 197 s 2016
's
Profit
I. (CP)
Value 5% per D.O 197 s 2016
Added
Tax (VAT)
J. Total
Unit
Cost
 Amount

22400
33600
19600
75,600.00

Amount

4,800.00
0.00
4,800.00

80,400.00

Amount

₱203,250.00
₱51,375.00
₱87,000.00
₱58,500.00
₱11,400.00
 411525.00

491,925.00

49192.5
39,354.00

24,596.25

605067.75
Item No./Description : 1001 (2) Paintworks (Second
Floor) Unit of Measurement : sq.m.
Output per hour :
Quantity : 1645.24

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction 2 15 800
b. Skilled 4 15 600
4 15 350
Sub-total P
for A
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL .

f. Circle Saw Bar cutter 3 4.00 400.00

Sub-total P
for B
C. P

D. Output/da
480.00
y

Name and Specifications Quantity Unit Unit Cost

E. Materials
FLAT 83 gal ₱2,710.00
SKIMCOAT 83 gal ₱685.00
EPOXY 83 gal ₱1,160.00
LATEX 83 gal ₱780.00
LACQUER THINNER 34 gal ₱380.00

Sub-total
for E
 F. Direct DETAILED UNIT PRICE
Cost ANALYSIS
PROJECT NAME CBC DORMITORY
(C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s
H. 2016
Contractor 8% per D.O 197 s 2016
's Profit
(CP)
I. Value 5% per D.O 197 s 2016
Added
Tax (VAT)
J. Total
Unit
Cost
 Amount

24000
36000
21000
81,000.00

Amount

4,800.00
0.00
4,800.00

85,800.00

Amount

₱224,930.00
₱56,855.00
₱96,280.00
₱64,740.00
₱12,920.00

455725.00
 541,525.00

54152.5
43,322.00

27,076.25

666075.75
Item No./Description : 1001 (3) Paintworks (Third
Floor) Unit of Measurement : sq.m.
Output per hour :
Quantity : 1576.24

Designation No. of No. of Days Daily Rate

Person
A. Labor
a. Construction 2 15 800
b. Skilled 4 15 600
4 15 350
Sub-total P
for A
Name and Capacity No. of No. of Days Daily Rate
Equip
B Equipment, (2014 ACEL .

f. Circle Saw Bar cutter 3 4.00 400.00

Sub-total P
for B
C. P

D. Output/da
480.00
y

Name and Specifications Quantity Unit Unit Cost

E. Materials
FLAT 79 gal ₱2,710.00
SKIMCOAT 79 gal ₱685.00
EPOXY 79 gal ₱1,160.00
LATEX 79 gal ₱780.00
LACQUER THINNER 32 gal ₱380.00
 Sub-total DETAILED UNIT PRICE
for E ANALYSIS
PROJECT NAME CBC DORMITORY
F. Direct
Cost
(C+E)
10%
G. Overhead, Contingencies and Miscellaneous per D.O 197 s
H. 2016
Contractor 8% per D.O 197 s 2016
's
Profit
I. (CP)
Value 5% per D.O 197 s 2016
Added
Tax (VAT)
J. Total
Unit
Cost
 Amount

24000
36000
21000
81,000.00

Amount

4,800.00
0.00
4,800.00

85,800.00

Amount

₱214,090.00
₱54,115.00
₱91,640.00
₱61,620.00
₱12,160.00
 433625.00

519,425.00

51942.5
41,554.00

25,971.25

638892.75
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 603 Electrical & Plumbing

2 Unit of Measurement : L.s.
Output per hour :
Quantity : 1.00
 Designation No. of No. of Days Daily Ra
Person
A. Labor
Construction Foreman
2 16 80
Skilled
Helper 8 16 60
Sub-total for A Name and Capacity 6 16 35

No. of No. of Days Daily Ra

Equip.
BEquipment, (2014 ACEL Rates)

Sub-total for B
C. Total (A+B)

480.00
D. Output/day

Name and Specifications Quantity Unit Unit Co

E. Materials
GANG SWITCH
9 sets SWITCH
GANG ₱12
16 sets sets
GANG SWITCH DUPLEX sets pcs pcs₱19
CONVENIENCE pcs pcs sets sets
OUTLET
24 pcs. ₱26
INCANDESCENT LIGHT CHANDELIER WALL LIGHT RECEPTACLE
75 Double Kitchen Sink with Portable₱13
Toilet bowl with flush push button and Stainless steel showerhead with
90 steel faucet Laundry sink with complete
Stainless ₱23 fittings
2 Stainless steel grease trap₱20,9
10 ₱58
49 ₱30
23 ₱3,5
5 ₱5,0
8 ₱1,9
19 ₱6,2
19 ₱81
10 ₱25
16 ₱25

Sub-total for E
F. Direct Cost (C+E)
G. Overhead, Contingencies and Miscellaneous
10% per D.O 197 s 201
H. Contractor's Profit (CP) 8% per D.O 197 s 2016
I. Value Added Tax (VAT) 5% per D.O 197 s 2016
J. Total Unit Cost

(Overhead, Contingencies and Miscellaneous),CP,Vat,

te Amount

0 25600
0 76800
0 33600
136,000.00
P Amount
te

0.00
P 0.00
P 136,000.00

st Amount

0.00 ₱1,080.00
0.00 ₱3,040.00
0.00 ₱6,240.00
7.00 ₱10,275.00
0.00 ₱20,700.00
99.00 ₱41,998.00
9.00 ₱5,890.00
.00 ₱1,470.00
60.00 ₱81,880.00
50.00 ₱25,250.00
40.00 ₱15,520.00
10.00 ₱117,990.00
4.00 ₱15,466.00
1.00 ₱2,510.00
1.00 ₱4,016.00

353325.00
489,325.00
48932.5
6
39,146.00
24,466.25
601869.75
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME CBC DORMITORY

Item No./Description : 201

Foundation Unit of Measurement : cu.m.
Output per hour :
Quantity : 27032
 Designation No. of No. of Days Daily Ra
Person
A. Labor
Construction Foreman
2 38 80
Skilled
6 38 60
7 38 35

Sub-total for A
Name and Capacity No. of No. of Days Daily Ra
Equip.
BEquipment, (2014 ACEL Rates)
a. Excavators218.0027,032.0
b. Payloader218.0013,864.0
c. Compactor36.0013,865.0
d. Bulldozer218.0013,864.0
e. Dumptruck518.0011,360.0
f. Circle Saw Bar cutter314.00400

Sub-total for B
C. Total (A+B)

480.00
D. Output/day

Name and Specifications Quantity Unit Unit Co

E. Materials
MARINE PLYWOOD
GI Pipe Schedule 40 – 50mm 518 pcs ₱72
pcs sets sets sets pcs pcs pcs
124 Jack Base Jack
Fixed Coupler Sleeve Coupler Swivel Clamps Shoring pcs pcs pcs rolls ba
₱1,6
U-Head Jack 16 mm dia. RSB 12 mm dia. RSB 10 49 cu.m.
mm dia. RSB tie wires ₱25
PORTLAND CEMENT SAND GRAVEL pcs ₱25
63
CHB 6" ₱30
55 ₱2,0
37 ₱2,0
31 ₱2,0
54 ₱35
2,500.00 ₱21
382 ₱17
₱1,8
651
₱31
5 ₱1,8
2341 ₱2,2
340 ₱20
180
6972

Sub-total for E
F. Direct Cost (C+E)
G. Overhead, Contingencies and Miscellaneous
10% per D.O 197 s 201
H. Contractor's Profit (CP) 8% per D.O 197 s 2016
I. Value Added Tax (VAT) 5% per D.O 197 s 2016
J. Total Unit Cost
te Amount

0 60800
0 136800
0 93100
P 290,700.00
te Amount

0 973,152.00
0 166,368.00
0 249,570.00
0 499,104.00
0 1,022,400.00
.00 16,800.00
0.00
P 2,927,394.00
P 3,218,094.00

st Amount

0.00 5.00 ₱113,925.00

21.00 ₱9,105.00
₱372,960.00 35
0.00 ₱725,710.00
36.00 45 00.00 ₱612,000.00
39 00.00 ₱396,000.00
₱202,864.00 26
0.00 .00 ₱139,440.00
20
₱12,250.00 38
0.00

₱15,750.00
0.00

₱16,500.00
00.00

₱74,000.00
00.00

₱62,000.00
00.00

₱108,000.00
5.00

₱887,500.00
8.00

₱83,276.00
 54.6
49 36.4
63 28
53.2

3831280.00
7,049,374.00
6 704937.4
563,949.92
352,468.70
8670730.02