PROPOSED SSS CEBU BRANCH BUILDING Cebu City

UNIT PRICE ANALYSIS Unit Cost : June 2005 5,868.12 1.00

Item of Work : Aluminum Cladding Qty, sq.m.: Item No. : Description : A.3.6 Aluminum Cladding

DESCRIPTION/COMPUTATION I. MATERIAL COST: Angular Frame, 50x50x6 Expansion Bolt, 12mmD Steel Plate, 6mmT Aluminum Cladding Misc 20% of Above

UNIT m pc m2 m2

QUANTITY 2,800.00 1,370.00 5.00 1,003.00

UNIT COST 130.00 25.00 1,620.00 3,200.00

AMOUNT 364,000.00 34,250.00 8,100.00 3,209,600.00 723,190.00

Sub-total, Materials Output TOTAL OF MATERIALS II. LABOR: Foreman Skilled Laborer Unskillerd Laborer Sub-total, Labor III. EQUIPMENT: Minor Tools, 32% of Unskilled

P/sq.m. sq.m. P/sq.m.

4,339,140.00 1,111.00 3,905.62

hr hr hr P/hr hr

1.00 2.00 10.00

59.30 43.00 33.30

59.30 86.00 333.00 478.30 106.53

Sub-total, Equipment Sub-total, Labor+Equipment Output IV. TOTAL OF LABOR AND EQUIPMENT

P/hr P/hr sq.m./hr P/sq.m.

106.53 584.83 1.00 584.83

V. VI. VI.a VI.b VI.c VI.d

ESTIMATED DIRECT COST, I+IV INDIRECT COST / MARK-UP Overhead, Conting. & Misc.,10%V Profit, 10% V Mob./Demob., 1% V VAT, 8% (V+VI.abc)

P/sq.m. P/sq.m. 449.05 449.05 44.90 434.68

4,490.45 1,377.67

VII.

TOTAL UNIT COST, V+VI

P/sq.m.

5,868.12 UNIT PRICE ANALYSIS

PROPOSED SSS CEBU BRANCH BUILDING