ADMINISTRATIVE DIVISION

FIELD OFFICE 1
DSWD-AS-GF-052 | REV 02 | 07 OCT 2022

PROGRAM OF WORKS
DRN:
Name of Project: Labor and Materials for the Construction Location: HFW, Bonuan Binloc, Dagupan City, Pangasinan
of Staff Building

Total Project Cost: PHP - Project Duration: 158 CD

Source of Fund: CMF Mode of Procurement: By Contract
Date: Tuesday, June 27, 2023 Source of Manpower: Contractor
Project Description:

A single storey building composed of worship area for any religion. The facility includes the structural works,
architectural works, plumbing, electrical works.

Technical Personnel Required Equipment Required:

Description Number Description Number
Foreman 1 Plate Compactor 1
Mason 5 Bar Cutter 1
Carpenter 4 Concrete Mixer 1
Steel Man 4 Welding Machine 1
Tinsmithman 4 Electric Drill 1
Welder 4 Electric Grinder 1
Electrician 2 Tile Cutter 1
Plumber 1 Circular Saw 1
Painter 3 PPR Fusion Machine 1
Laborer 6 Riveter 1

Item No. Item Description Quantity Unit Unit Cost Amount

A. PRELIMINARIES
B.5 Project Billboard / Signboard 1 pc - -
B.7 (2) Occupational Safety and Health Program 1 Lump Sum - -
B.9 Mobilization / Temporary Structures / Demobilization 1 Lump Sum - -
B.3 Government Permits, Clearances and As-Built 1 Lump Sum - -
B. EARTHWORKS
800 (1) Clearing / Grubbing / Layout 132 sq.m - -
803 (1) Structural Excavation 53.23 cu.m - -
515 (3) Structural Backfill 53.23 cu.m - -
804 (1) b Embankment 72.77 cu.m - -
804 (4) Gravel Fill / Bedding 9.9 cu.m - -
C. TERMITE CONTROL WORKS
1000 (1) Soil Poisoning 132 sq.m - -
D. CONCRETING WORKS
900 (1) c1 Structural Concrete 40 cu.m - -
902 Reinforcing Steel 4222.4195 Kg - -
903 (2) Formworks and Falseworks 251.6 sq.m - -
E. MASONRY WORKS
1046 CHB Non Load Bearing 334.775 sq.m - -
1027 (1) Cement Plaster Finish 669.55 sq.m - -
F. TINSMITHRY WORKS
1014 Prepainted Metal Sheet 148.296 sq.m - -
1047 (1) Structural Steel 1 Lump Sum - -
G. TILING WORKS
1018 (5) Glazed Tiles (Ceramic Tiles) 116.15 sq.m - -
807 Paver Blocks, Non Skid Red Stone and Tiles 22.833 sq.m - -
1018 (2) Unglazed Tiles (Ceramic Tiles) 11.21 sq.m - -
H. FINISHING WORKS
1010 (2) Wood Door Panel 27.68 sq.m - -
1008 Aluminum Glass Windows 18.72 sq.m - -
1003 (3) Carpentry and Joinery Works 64.465 sq.m - -
1003 (1) Ceiling Works 136.94 sq.m - -
1032 Painting Works 577.124 sq.m - -

PAGE 1 of 38
 DSWD-AS-GF-052 | REV 02 / 17 OCT 2022

I. PLUMBING WORKS
1002 Plumbing Works 1 Lump Sum - -
1001 (5) Catch Basin 10 each - -
1001 (8) Sewer Line Works 1 Lump Sum - -
1001 (11) Septic Vault 1 Lump Sum - -
J. ELECTRICAL WORKS
1100 Conduits, Boxes and Fittings 1 Lump Sum - -
1101 Wires and Wiring Devices 1 Lump Sum - -
1102 (1) Panel Board with Main & Branch Breaker 1 Lump Sum - -
1103 (1) Lighting Fixtures and Lamps 1 Lump Sum - -

a Total Direct Cost (B+C+D+E+F+G+H+I+J) -

b OCM (15% of a) -
c Contractor's Profit (10% of b) -
d VAT (5% of a+b+c) -
e Project Billboard / Signboard -
f Occupational Safety and Health Program -
g Mobilization / Temporary Structures / Demobilization -
h Government Permits, Clearances and As-Built -

TOTAL PROJECT COST PHP -

GENERAL CONDITION AND REQUIREMENTS

1 The workers must wear face mask at all times during the installation to protect each and everyone from COVID-19
2 The Contractor must maintain cleanliness on the site premises before, during, and after working to prevent
any incident to occur.
3 All materials shall be inspected prior to installation to ensure it conforms to the specifications of the plans
4 OSH Programs shall be observed and Implemented at all times.

Prepared by: Checked and Reviewed by:

ENGR. DARIL JAY C. BOQUIREN ENGR. FRANC ANTHONY GALAO

Engineer II, AD-BGMS Administrative Officer IV, BGMS Head

Submitted by: Recommending Approval:

HIYASMIN JOY N. RABELAS MELECIO C. UBILAS JR.

SWO III / RCF, HFW CAO / Concurrent OIC-ARDA / Chief AD

Approved by:

MARIE ANGELA S. GOPALAN

Regional Director

PAGE 2 of 38
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

SUMMARY OF COST COMPUTATION

Date:

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Physical Target : 132
Indirect Cost
Item No. Description Quantity Unit Labor Equipment Materials Direct Cost OCM CP VAT Unit Cost Total Cost
15% 10% 5%
A. PRELIMINARIES
B.5 Project Billboard / Signboard 1.00 pc 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B.7 (2) Occupational Safety and Health Program 1.00 Lump Sum 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B.9 Mobilization / Temporary Structures / Demobilization 1.00 Lump Sum 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B.3 Government Permits, Clearances and As-Built 1.00 Lump Sum 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B. EARTHWORKS
800 (1) Clearing / Grubbing / Layout 132.00 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
803 (1) Structural Excavation 53.23 cu.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
515 (3) Structural Backfill 53.23 cu.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
804 (1) b Embankment 72.77 cu.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
804 (4) Gravel Fill / Bedding 9.90 cu.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C. TERMITE CONTROL WORKS
1000 (1) Soil Poisoning 132.00 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
D. CONCRETING WORKS
900 (1) c1 Structural Concrete 40.00 cu.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
902 Reinforcing Steel 4,222.42 Kg 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
903 (2) Formworks and Falseworks 251.60 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E. MASONRY WORKS
1046 CHB Non Load Bearing 334.78 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1027 (1) Cement Plaster Finish 669.55 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
F. TINSMITHRY WORKS
1014 Prepainted Metal Sheet 148.30 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1047 (1) Structural Steel 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
G. TILING WORKS
1018 (5) Glazed Tiles (Ceramic Tiles) 116.15 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
807 Paver Blocks, Non Skid Red Stone and Tiles 22.83 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1018 (2) Unglazed Tiles (Ceramic Tiles) 11.21 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
H. FINISHING WORKS
1010 (2) Wood Door Panel 27.68 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1008 Aluminum Glass Windows 18.72 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1003 (3) Carpentry and Joinery Works 64.47 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1003 (1) Ceiling Works 136.94 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1032 Painting Works 577.12 sq.m 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
I. PLUMBING WORKS
1002 Plumbing Works 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1001 (5) Catch Basin 10.00 each 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1001 (8) Sewer Line Works 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1001 (11) Septic Vault 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 J. ELECTRICAL WORKS
1100 Conduits, Boxes and Fittings 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1101 Wires and Wiring Devices 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1102 (1) Panel Board with Main & Branch Breaker 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1103 (1) Lighting Fixtures and Lamps 1.00 Lump Sum 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Prepared by: Checked & Reviewed By:

DARIL JAY C. BOQUIREN FRANC ANTHONY C. GALAO

Engineer II - AD-BGMS AO IV, AD - BGMS Head

Recommending Approval:

MELECIO C. UBILAS JR
CAO / Concurrent OIC-ARDA / Chief, AD

Approved by:

MARIE ANGELA S. GOPALAN

Regional Director
 100.00%

DEPARTMENT OF SOCIAL WELFARE AND DEVELOPMENT

Regional Field Office 1 90.00%

San Fernando City, La Union

CENTERS AND RESIDENTIAL CARE FACILITIES
80.00%

CONSTRUCTION BAR CHART SCHEDULE AND S-CURVE

70.00%

Project Name: Labor and Materials for the Construction of Staff Building

Project Location:
60.00%
HFW, Bonuan Binloc, Dagupan City, Pangasinan

PERCENTAGE ACCOMPLISHED
Total Project Cost: PHP -
50.00%

40.00%
TARGET CUMULATIVE ACCOMPLISHMENT, % -

ACTUAL CUMULATIVE ACCOMPLISHMENT, % -

30.00%

SLIPPAGE + / (-) 0.00 as of

20.00%
ACTUAL START OF WORK 01-Aug-2023

TARGET COMPLETION DATE 05-Jan-2024

10.00%

CONSTRUCTION DURATION (CALENDAR DAYS) 158

0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
W0 W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16 W17 W18 W19 W20 W21 W22 W23

TARGET ACTUAL WEEKLY ACCOMPLISHMENT

ACCOMPLISHMENT STATUS %

ITEM DESCRIPTION UNIT COST AMOUNT DURATION

ITEM NO QUANTITY UNIT % WT. THIS DURATION (DAYS) % WT.
(DAYS) PREV. TO DATE MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6
PERIOD
W EEK 1 W EEK 2 W EEK 3 W EEK 4 W EEK 5 W EEK 6 W EEK 7 W EEK 8 W EEK 9 W EEK 10 W EEK 11 W EEK 12 W EEK 13 W EEK 14 W EEK 15 W EEK 16 W EEK 17 W EEK 18 W EEK 19 W EEK 20 W EEK 21 W EEK 22 W EEK 23

1 1 #
B.5 Project Billboard / Signboard 0.00 1.00 pc 0.00 #DIV/0! #DIV/0!
PRELIMINARIES

158 158 #DIV/0! 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% #DIV/0!
B.7 (2) Occupational Safety and Health Program 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

1 1 #
B.9 Mobilization / Temporary Structures / Demobilization 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

1 1 #
B.3 Government Permits, Clearances and As-Built 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

7 7 #DIV/0! #DIV/0!
800 (1) Clearing / Grubbing / Layout 0.00 132.00 sq.m 0.00 #DIV/0! #DIV/0!

4 4 #DIV/0!
803 (1) Structural Excavation 0.00 53.23 cu.m 0.00 #DIV/0! #DIV/0!
EARTHWORKS

3 3 #DIV/0!
515 (3) Structural Backfill 0.00 53.23 cu.m 0.00 #DIV/0! #DIV/0!

2 2 ###
804 (1) b Embankment 0.00 72.77 cu.m 0.00 #DIV/0! #DIV/0!

3 3 ### #
804 (4) Gravel Fill / Bedding 0.00 9.90 cu.m 0.00 #DIV/0! #DIV/0!

TERMITE 1 1 #
CONTROL 1000 (1) Soil Poisoning 0.00 132.00 sq.m 0.00 #DIV/0! #DIV/0!
WORKS
12 12 #DIV/0! #DIV/0!
900 (1) c1 Structural Concrete 0.00 40.00 cu.m 0.00 #DIV/0! #DIV/0!
CONCRETING
WORKS

8 8 #DIV/0! #
902 Reinforcing Steel 0.00 4,222.42 Kg 0.00 #DIV/0! #DIV/0!

19 19 #DIV/0! #DIV/0! #DIV/0!

903 (2) Formworks and Falseworks 0.00 251.60 sq.m 0.00 #DIV/0! #DIV/0!

12 12 # #DIV/0! #DIV/0!
1046 CHB Non Load Bearing 0.00 334.78 sq.m 0.00 #DIV/0! #DIV/0!
MASONRY
WORKS

12 12 #DIV/0! #DIV/0! ###

1027 (1) Cement Plaster Finish 0.00 669.55 sq.m 0.00 #DIV/0! #DIV/0!

4 4 #DIV/0!
TINSMITHR

1014 Prepainted Metal Sheet 0.00 148.30 sq.m 0.00 #DIV/0! #DIV/0!
Y WORKS

10 10 # #DIV/0! ###
1047 (1) Structural Steel 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

7 7 #DIV/0! ###
1018 (5) Glazed Tiles (Ceramic Tiles) 0.00 116.15 sq.m 0.00 #DIV/0! #DIV/0!
TILING WORKS

4 4 #DIV/0!
807 Paver Blocks, Non Skid Red Stone and Tiles 0.00 22.83 sq.m 0.00 #DIV/0! #DIV/0!

1 1 #
1018 (2) Unglazed Tiles (Ceramic Tiles) 0.00 11.21 sq.m 0.00 #DIV/0! #DIV/0!

4 4 #DIV/0!
1010 (2) Wood Door Panel 0.00 27.68 sq.m 0.00 #DIV/0! #DIV/0!

4 4 #DIV/0! #
FINISHING WORKS

1008 Aluminum Glass Windows 0.00 18.72 sq.m 0.00 #DIV/0! #DIV/0!

4 4 #DIV/0!
1003 (3) Carpentry and Joinery Works 0.00 64.47 sq.m 0.00 #DIV/0! #DIV/0!

7 7 ### #DIV/0!
1003 (1) Ceiling Works 0.00 136.94 sq.m 0.00 #DIV/0! #DIV/0!

5 5 ### #DIV/0!
1032 Painting Works 0.00 577.12 sq.m 0.00 #DIV/0! #DIV/0!

2 2 ###
1002 Plumbing Works 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!
PLUMBING WORKS

3 3 ### #
1001 (5) Catch Basin 0.00 10.00 each 0.00 #DIV/0! #DIV/0!

2 2 ###
1001 (8) Sewer Line Works 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

4 4 #DIV/0!
1001 (11) Septic Vault 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

2 2 ###
1100 Conduits, Boxes and Fittings 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!
ELECTRICAL WORKS

5 5 #DIV/0!
1101 Wires and Wiring Devices 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

1 1 #
1102 (1) Panel Board with Main & Branch Breaker 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

3 3 #DIV/0!
1103 (1) Lighting Fixtures and Lamps 0.00 1.00 Lump Sum 0.00 #DIV/0! #DIV/0!

TOTAL 0.00 #DIV/0! #DIV/0!

Bar Chart and S-Curv e Legend : #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
TARGET TARGET
120%
TIMELINE WEEKLY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
ACCOMPLISHMENT, % - - - - - - - - - - - - - - - - - - - - - - -
ACTUAL ACTUAL
100% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
80% TARGET TARGET
CUMULATIVE WEEKLY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Planned Accomplishment ACCOMPLISHMENT, % - - - - - - - - - - - - - - - - - - - - - - -
60% ACTUAL ACTUAL
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

40% SLIPPAGE FOR THE MONTH #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

SLIPPAGE 1ST OF MONTH #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Actual Accomplishment
20% PROJECTED CASH FLOW 0.00
ACTUAL CASHFLOW 0.00
0%
CASHFLOW VARIANCE 0.00
0 1 2 3 4

Prepared and submitted: Reviewed by: Recommending Approval: Approved by:

Flag Month
Planned Accomplishment

DARIL JAY C. BOQUIREN FRANC ANTHONY C. GALAO MELECIO C. UBILAS JR. MARIE ANGELA S. GOPALAN
Engineer II - AD-BGMS AO IV / Head, AD-BGMS CAO / Concurrent OIC-ARDA / Chief, AD Regional Director
Accomplishment To Date
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : B.5
Item Description : Project Billboard / Signboard
Unit of Measurement : pc
Output per hour : 1 pc
Quantity : 1 pc

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
a. Project Supervisor (Foreman) 1 1 -
b. Unskilled Laborer 1 1 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
a. 8' x 8' Tarpaulin sq.ft 64 0.00
b. 4' x 8' Tarpaulin sq.ft 32 0.00
c. 2" x 2" Good Lumber (frames) bd.ft 180 0.00
d. Assorted Common Nails kg 1 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : B.7 (2)
Item Description : Occupational Safety and Health Program
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
-
-
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Boots pcs 10 0.00
Safety Hat pcs 10 0.00
Gloves pcs 10 0.00
Safety Vest pcs 10 0.00
Medical Kit set 1 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 0% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : B.9
Item Description : Mobilization / Temporary Structures / Demobilization
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
-
-
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Mobilization / Demobilization lot 1 -
(0.05% of Total Direct Cost)

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 0% of F -
H Contractors Profit 0% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : B.3
Item Description : Government Permits, Clearances and As-Built
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
-
-
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Government Permits, Clearances, lot 1 0.00
and As-Built

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 0% of F -
H Contractors Profit 0% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 800 (1)
Item Description : Clearing / Grubbing / Layout
Unit of Measurement : sq.m
Output per hour : 2.46 sq.m/hr
Quantity : 132 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 7 -
Unskilled Laborer 3 7 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 19.68
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 803 (1)
Item Description : Structural Excavation
Unit of Measurement : cu.m
Output per hour : 0.5 cu.m/hr
Quantity : 53.23 cu.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 4 -
Unskilled Laborer 6 4 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 4.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 515 (3)
Item Description : Structural Backfill
Unit of Measurement : cu.m
Output per hour : 1 cu.m/hr
Quantity : 53.23 cu.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 3 -
Unskilled Laborer 6 3 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 804 (1) b
Item Description : Embankment
Unit of Measurement : cu.m
Output per hour : 1 cu.m/hr
Quantity : 72.77 cu.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 2 -
Unskilled Laborer 4 2 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Earthfill cu.m 72.77 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 804 (4)
Item Description : Gravel Fill / Bedding
Unit of Measurement : cu.m
Output per hour : 0.17 cu.m/hr
Quantity : 9.9 cu.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 3 -
Unskilled Laborer 2 3 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 1.36
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Mixed Gravel cu.m 6 0.00
Polyethelene Sheet, 9ft x 10m / roll roll 5 0.00
6mil - 150 microns thk

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1000 (1)
Item Description : Soil Poisoning
Unit of Measurement : sq.m
Output per hour : 15 sq.m/hr
Quantity : 132 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 1 -
Unskilled Laborer 2 1 -
A

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 120.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Soil Poisoning Liter 10 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 900 (1) c1
Item Description : Structural Concrete
Unit of Measurement : cu.m.
Output per hour : 0.365 cu.m/hr
Quantity : 40 cu.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 12 -
Skilled Laborer (Mason) 2 12 -
A
Unskilled Laborer 6 12 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B 1-Bagger Mixer 1 12 -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 2.92
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Portland Cement bags 360 0.00
Washed Sand cu.m 20 0.00
3/4" Crushed Gravel cu.m 40 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 902
Item Description : Reinforcing Steel
Unit of Measurement : kg
Output per hour : 48.57 kg/hr
Quantity : 4222.4 Kg

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 8 -
Skilled Laborer (Steelman) 4 8 -
A
Unskilled Laborer 4 8 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 388.56
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Ø16mm Deformed Reinforcement Bars kgs 1365.12 0.00
Ø12mm Deformed Reinforcement Bars kgs 1477.64 0.00
Ø10mm Deformed Reinforcement Bars kgs 1333.73 0.00
Tie Wire #16 kgs 35 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 903 (2)
Item Description : Formworks and Falseworks
Unit of Measurement : sq.m
Output per hour : 1.69 sq.m/hr
Quantity : 251.6 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 19 -
Skilled Laborer (Carpenter) 2 19 -
A
Unskilled Laborer 3 19 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 13.52
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Coco Lumber 2" x 3" bd.ft 720 0.00
4' x 8' x 1/2" Phenolic Board pcs 21 0.00
Assorted C.W. Nail kgs 10 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1046
Item Description : CHB Non Load Bearing
Unit of Measurement : sq.m
Output per hour : 2.87 sq.m/hr
Quantity : 334.78 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 12 -
Skilled Laborer (Mason) 2 12 -
A
Unskilled Laborer 2 12 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 22.96
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
CHB, 5" x 8" x 16" pcs 2145 0.00
CHB, 4" x 8" x 16" pcs 2041 0.00
Portland Cement bag 212 0.00
Washed Sand cu.m 29 0.00
Ø10mm Deformed Reinforcing Bars kgs 888.27 0.00
Tie Wire kgs 10 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1027 (1)
Item Description : Cement Plaster Finish
Unit of Measurement : sq.m
Output per hour : 5.94 sq.m/hr
Quantity : 669.55 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 12 -
Skilled Laborer (Mason) 3 12 -
A
Unskilled Laborer 2 12 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 47.52
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Portland Cement bag 112 0.00
Washed Sand cu.m 12 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1014
Item Description : Prepainted Metal Sheet
Unit of Measurement : sq.m
Output per hour : 5.04 sq.m/hr
Quantity : 148.3 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 4 -
Skilled Laborer (Installer) 5 4 -
A
Unskilled Laborer 4 4 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B Electric Drill 1 4 -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 40.32
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Rib Type Roofing, 0.5mm thk li.m 162.45 0.00
0.4mm x 8ft Wall Flashing pcs 4 0.00
Double Insulation Foam, 12mm li.m 162.45 0.00
0.4mm x 8ft Spanish Gutter pcs 7 0.00
0.4mm x 8ft Spanish End Flashing pcs 18 0.00
Tekscrew, 2" pcs 272 0.00
Miscellaneous materials, etc… 0.00
E
(5% of Material Cost)

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1047 (1)
Item Description : Structural Steel
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 10 -
Skilled Laborer (Welder/Installer) 4 10 -
A
Unskilled Laborer 6 10 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B Welding Machine 1 12 -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
2" x 2" x 1/4" Angle Bar pcs 49 0.00
2" x 4" x 1.2mm C Purlins pcs 9 0.00
Sag Rod, 10mm Round Bar pcs 10 0.00
2" x 6" x 1.2mm C Purlins pcs 15 0.00
Red Oxide, 2 coats gal 10 0.00
Welding Rod kgs 20 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1018 (5)
Item Description : Glazed Tiles (Ceramic Tiles)
Unit of Measurement : sq.m
Output per hour : 1.56 sq.m/hr
Quantity : 116.15 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 7 -
Skilled Laborer (Tile Setter) 5 7 -
A
Unskilled Laborer 3 7 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Tile Cutter 1 9 -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 12.48
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Glazed tiles (300 x 300mm) Wall pcs 352 0.00
Glazed tiles (600 x 600mm) Interior pcs 248 0.00
Tile Grout kgs 59 0.00
Portlant Cement bags 38 0.00
Tile Adhesive bags 38 0.00
Wash Sand cu.m 3 0.00
E

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 807
Item Description : Paver Blocks, Non Skid Red Stone and Tiles
Unit of Measurement : sq.m
Output per hour : 1.56 sq.m/hr
Quantity : 22.833 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 4 -
Skilled Laborer (Tile Setter) 5 4 -
A
Unskilled Laborer 3 4 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Tile Cutter 1 4 -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 12.48
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Non Skid Ramp Tiles (300 x 300mm) pcs 114 0.00
Non Skid Tiles (300 x 300mm) pcs 167 0.00
Tile Grout kilos 12 0.00
Portlant Cement bags 8 0.00
Tile Adhesive bags 8 0.00
Wash Sand cu.m 1 0.00
E

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1018 (2)
Item Description : Unglazed Tiles (Ceramic Tiles)
Unit of Measurement : sq.m
Output per hour : 1.56 sq.m/hr
Quantity : 11.21 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 1 -
Skilled Laborer (Tile Setter) 5 1 -
A
Unskilled Laborer 3 1 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Tile Cutter 1 1 -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 12.48
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Unglazed tiles (300 x 300mm) pcs 138 0.00
Tile Grout kgs 6 0.00
Portlant Cement bags 4 0.00
Tile Adhesive bags 4 0.00
Wash Sand cu.m 1 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1010 (2)
Item Description : Wood Door Panel
Unit of Measurement : sq.m
Output per hour : 0.945 sq.m/hr
Quantity : 27.68 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 4 -
Skilled Laborer (Carpenter) 2 4 -
A
Unskilled Laborer 2 4 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 7.56
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials

D1 - Solid Wood Panel Door with viewing

tempered glass panel (1.0 x 2.1) with
jamb and fixed glass above the door
(0.35 x 1.0) with complete accessories
set 1 0.00
D2 - Solid Wood Panel Door with jamb
and complete accessories (1.0 x 2.1) set 2 0.00
D3 - PVC Door Panel with kickboard,
E jamb, and complete accessories (1.0 x
2.1) set 1 0.00
D4 - PVC Door Panel with jamb and
complete accessories (0.7 x 2.1) set 1 0.00
D5 - Aluminum Framed Sliding Door with
glass mirror tint with jamb and complete
accessories (1.38 x 2) set 1 0.00
D6 - Solid Panel Door with Jamb and
Complete Accessories (0.9 x 2.1) set 2 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1008
Item Description : Aluminum Glass Windows
Unit of Measurement : sq.m
Output per hour : 0.9 sq.m/hr
Quantity : 18.72 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 4 -
Skilled Laborer (Installer) 2 4 -
A
Unskilled Laborer 2 4 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Electric Drill 1 4 -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 7.20
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
W1 - Carbon Coated Aluminum Framed with 2.2mm thk
sq.m 14.04 0.00
Bronze Glass, Awning and Fixed Type - 6 sets

W2 - Carbon Coated Aluminum Framed with 2.2mm thk

sq.m 1.56 0.00
Bronze Glass, Fixed Type - 2 sets
W3 - Carbon Coated Aluminum Framed with 2.2mm thk
sq.m 1.74 0.00
Bronze Glass, Awning and Fixed Type - 1 set
E
W4 - Carbon Coated Aluminum Framed with 2.2mm thk
sq.m 0.48 0.00
Bronze Glass, Fixed with Sliding Type - 1 set

W5 - Carbon Coated Aluminum Framed with 2.2mm thk

sq.m 0.9 0.00
Bronze Glass, Awning Type - 3 sets
Miscellaneous Hardware, Silicon, etc.. lot 0.00
(5% of Material Cost)

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1003 (3)
Item Description : Carpentry and Joinery Works
Unit of Measurement : sq.m
Output per hour : 1.2 sq.m/hr
Quantity : 64.465 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 7 -
Skilled Laborer (Finishing Carpenter) 4 7 -
A
-

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Circular Saw 1 7 -
B Minor Tools (10% of Labor) -

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 9.60
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
3/4" x 4' x 8' Marine Plywood pcs 23 0.00
18" Cabinet drawer guide pcs 12 0.00
hydraulic soft closing hinge pcs 64 0.00
Assorted Finishing Nail kgs 7 0.00
Wood Adhesive kgs 5 0.00
E Aluminum Hanger Rod m 6 0.00
Glazing Putty gal 5 0.00
Flat Latex gal 5 0.00
Semi-Gloss Latex gal 4 0.00
Miscellaneous Materials, Finishing Nails, etc.. lot 0.00
(5% of Material Cost)

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1003 (1)
Item Description : Ceiling Works
Unit of Measurement : sq.m
Output per hour : 2.78 sq.m/hr
Quantity : 136.94 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 7 -
Skilled Laborer (Carpenter) 2 7 -
A
Unskilled Laborer 2 7 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor Tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 22.24
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
PVC Ceiling Board 2.95m x 25cm x 8mm pcs 203 0.00
Wall Angle, 25mm x 25mm x 0.5mm m 236 0.00
Double Metal Furring Channel, 19mm x 50mm x 0.6m
pcs 48 0.00
thk
Carrying Channel pcs 24 0.00
3/8 dia. Hanger Rod pcs 72 0.00
E
J-Clip pcs 72 0.00
W-Clip pcs 200 0.00
1/8 x 1/2 Blind Rivetts pcs 499 0.00
1" Black Screw pcs 1997 0.00
Miscellaneous Materials, Finishing Nails, etc.. lot 0.00
(5% of Material Cost)

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1032
Item Description : Painting Works
Unit of Measurement : sq.m
Output per hour : 14.63 sq.m/hr
Quantity : 577.12 sq.m

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 5 -
Skilled Laborer (Painter) 3 5 -
A
Unskilled Laborer 3 5 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor Tools (10% of Labor) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 117.04
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Skim Coat, 25kg/bag bags 48 0.00
Flat Latex, Water-based paint gal 24 0.00
Semi-Gloss Latex, Water-based paint gal 52 0.00
Thinning Solvent gal 20 0.00
Miscellaneous Materials, Brush, Rollers, etc.. 0.00
(5% of Material Cost)
E

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1002
Item Description : Plumbing Works
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 2 -
Skilled Laborer (Plumber) 1 2 -
A
Unskilled Laborer 1 2 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
PPR Pipe Fusion Machine 1 1 -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Check valve, 1/2" pcs 1 0.00
Ball Valve, 1/2" pcs 1 0.00
Faucet, wall mounted pcs 6 0.00
Faucet, Sink mounted pcs 3 0.00
Shower Head Assembly set 2 0.00
1/2", PPR Pipe pcs 10 0.00
E 90˚ PPR Elbow pcs 4 0.00
90˚ PPR Female Elbow pcs 7 0.00
1/2", PPR Tee pcs 9 0.00
90˚ PPR Male Elbow pcs 8 0.00
Flexible Hose, 18" pcs 5 0.00
Angle Valve pcs 5 0.00
Teflon Tape, 3/4" roll 3 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1001 (5)
Item Description : Catch Basin
Unit of Measurement : each
Output per hour : 1 Lump Sum
Quantity : 10 each

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 1 -
Skilled Laborer 2 1 -
A
Unskilled Laborer 2 1 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor Tools (10% of Labor Cost) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Portland Cement bags 9 0.00
Sand cu.m 1 0.00
Gravel cu.m 0.25 0.00
Ø10mm, Reinforcing Bars kgs 50 0.00
CHB, 5" pcs 56 0.00
Tie Wire kgs 1 0.00
E

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1001 (8)
Item Description : Sewer Line Works
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 2 -
Skilled Laborer (Plumber) 1 2 -
A
Unskilled Laborer 1 2 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
Floor Drain pcs 4 0.00
3", P-trap pcs 4 0.00
3", Clean-Out pcs 1 0.00
90˚ elbow, 3" pcs 5 0.00
3", Orange PVC Pipe pcs 14 0.00
3", Wye pcs 2 0.00
45˚ elbow, 3" pcs 2 0.00
3", Sanitary Tee pcs 1 0.00
Soap Holder pcs 3 0.00
E Tissue Holder pcs 2 0.00
4", Orange PVC Pipe pcs 3 0.00
90˚ elbow, 4" pcs 3 0.00
4", Clean-Out pcs 1 0.00
4", Wye pcs 2 0.00
45˚ elbow, 4" pcs 2 0.00
4"-2", Reducer Tee pcs 1 0.00
2", Orange PVC Pipe pcs 2 0.00
4", Sanitary Tee pcs 4 0.00
Miscellaneous Materials, etc… (5% of Materials) 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1001 (11)
Item Description : Septic Vault
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 4 -
Skilled Laborer 2 4 -
A
Unskilled Laborer 2 4 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment
Minor Tools (10% of Labor Cost) -
B

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
CHB, 5" pcs 240 0.00
CHB, 4" pcs 60 0.00
Ø12mm, Reinforcing Bars kgs 146.79 0.00
Tie wire kgs 1 0.00
Portland Cement bags 38 0.00
Sand cu.m 3.5 0.00
E
Gravel cu.m 2 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1100
Item Description : Conduits, Boxes and Fittings
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 2 -
Skilled Laborer Electrician) 1 2 -
A
Unskilled Laborer 1 2 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
3/4" Flexible Hose, Orange m 188 0.00
3/4" uPVC, Conduit Pipe m 24 0.00
Junction Box with cover pcs 20 0.00
uPVC, 3/4", Long Elbow pcs 18 0.00
Miscellaneous materials, etc… 0.00
(5% of material cost)
E

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1101
Item Description : Wires and Wiring Devices
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 5 -
Skilled Laborer Electrician) 2 5 -
A
Unskilled Laborer 2 5 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
3.5mm2 THHN Wire (#12) rolls 4 0.00
14mm2 THHN Wire (#6) m 30 0.00
1-gang Switch, 220v, 60hz pcs 6 0.00
2-gang Switch, 220v, 60hz pcs 2 0.00
3-gang Switch, 220v, 60hz pcs 2 0.00
1-gang Convenience outlet pcs 9 0.00
E
2-gang Convenience outlet weatherproof pcs 1 0.00
3-gang Convenience outlet pcs 19 0.00
Miscellaneous materials, etc… 0.00
(5% of material cost)

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1102 (1)
Item Description : Panel Board with Main & Branch Breaker
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 1 -
Skilled Laborer Electrician) 1 1 -
A
Unskilled Laborer 1 1 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
230V Distribution Panel Board 8 branches + main pc 1 0.00
MCCB 15amp. 10kaic, 50AF (bolt-on) (BRANCHES) pc 1 0.00
MCCB 20amp. 10kaic, 50AF (bolt-on) (BRANCHES) pcs 6 0.00
MCCB 70amp. 10kaic, 50AF (bolt-on) (MAIN) pc 1 0.00
Surfacae Type Breaker, 20amp pcs 2 0.00

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -
 Republic of the Philippines
Department of Social Welfare and Development
Field Office 1
Quezon Avenue, City of San Fernando, La Union 2500

DETAILED UNIT PRICE ANALYSIS

(Detailed Estimates)

Project Title : Labor and Materials for the Construction of Staff Building
Location : HFW, Bonuan Binloc, Dagupan City, Pangasinan
Item No. : 1103 (1)
Item Description : Lighting Fixtures and Lamps
Unit of Measurement : Lump Sum
Output per hour : 1 Lump Sum
Quantity : 1 Lump Sum

Designation No. of Persons No. of Day/s Daily Rate Amount (Php)

Labor
Project Supervisor (Foreman) 1 3 -
Skilled Laborer Electrician) 2 3 -
A
Unskilled Laborer 2 3 -

Sub-Total for A -
Designation No. of Units No. of Day/s Daily Rate Amount (Php)
Equipment

Sub-Total for B -
C Labor and Equipment (A+B) -
D Output per Day 8.00
Name and Specifications Unit Quantity Unit Cost Amount (Php)
Materials
recessed type down light with 13w LED Daylight pcs 9 0.00
Wall Lamp, Dual Lamp up and down with LED Bulb, 10 pcs 4 0.00
2-14w 0.6 x 0.6m , T5 LED with housing, Daylight pcs 7 0.00
2-14w 1.2 x 0.6m, T8 LED with housing, Daylight pcs 2 0.00
Emergency Light pcs 2 0.00
Fire Exit Signages pcs 2 0.00
E

Sub-Total for E 0.00

F Direct Cost (C+E) -
G Overhead, Contingencies, Miscellaneous 15% of F -
H Contractors Profit 10% of F -
I Value Added Tax 5% of (F+G+H) -
J Total Cost (F+G+H+I) -
K Unit Cost (F / Quantity) -