DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1005 (5) Steel Window

Unit of Measurement : l.s.
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

a. Construction Foreman 1 53.00

b. Skilled Laborer 1 53.00
c. Unskilled Laborer 2 53.00

Sub- Total for A 12888.68

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

a. Welding Machine 1 39.75 391.00 15,542.25

Minor Tools (10% of Labor cost) 1,288.85

Sub – Total for B 16,831.10

C. Total (A+B)
D. Output per Hour= 1 l.s.
E. Direct Unit Cost (C+D) 49.54
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 12mm x 12 mm square bar grills kg 555.84 64.00 35,573.76

b. Consumables (3% of Materials Cost) 1,067.21

Sub-Total for F 36,640.97

G. Direct Unit Cost (E+F)
 H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor’s Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1004 (2) Finishing Hardware

Unit of Measurement : l.s.
Output : 1
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

(Labor cost for these are to be

considered/included in the installation of
doors, windows, and other fabricated
materials.)

Sub- Total for A 12888.68

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Sub – Total for B -

C. Total (A+B) -
D. Output per Hour= 1 l.s.
E. Direct Unit Cost (C+D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Equipment

a. Hinges Set 36.00 82.00 2,952.00

b. Lockset Set 9.00 1,600.00 14,400.00
c. Barrel lock Set 6.00 85.00 570.00

Sub-Total for F 17,922.00

G. Direct Unit Cost (E+F) 17,922.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor’s Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)
 DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1021(1)c Cement Floor Finish, with Floor Hardener
Unit of Measurement : m²
Output : 5.95
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

(Labor cost for these are to be 1 1.00 85.62 85.62

considered/included in the installation of 1 1.00 62.00 62.00
doors, windows, and other fabricated 3 1.00 47.78 143.34
materials.)

Sub- Total for A 290.96

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of Labor Cost) 29.10

Sub – Total for B 29.10

C. Total (A+B) 320.06
D. Output per Hour= 5.95 m²
E. Direct Unit Cost (C+D) 320.06
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Equipment

a. Cement bag 0.726 270.00 196.02

b. Sand m³ 0.055 900.00 49.50
c. Floor Hardener bag 0.050 250.00 12.50

Sub-Total for F 258.02

G. Direct Unit Cost (E+F) 311.81
 H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 38.42
I. Contractor’s Profit (CP) 8% of G 24.94
J. Value Added Tax (VAT) 5% of (G + H + I) 18.71
K. Total Unit Cost (G + H + I + J) 392.88

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1021(1)c Cement Floor Finish, with Floor Hardener
Unit of Measurement : m²
Output : 5.95
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

(Labor cost for these are to be 1 1.00 85.62 85.62

considered/included in the installation of 1 1.00 62.00 62.00
doors, windows, and other fabricated 3 1.00 47.78 143.34
materials.)

Sub- Total for A 290.96

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
Equipment

Minor Tools (10% of Labor Cost) 29.10

Sub – Total for B 29.10

C. Total (A+B) 320.06
D. Output per Hour= 5.95 m²
E. Direct Unit Cost (C+D) 320.06
Name and Specification Unit Quantity Unit Cost Amount (PhP)
 F. Materials

Equipment

a. Cement bag 0.726 270.00 196.02

b. Sand m³ 0.055 900.00 49.50
c. Floor Hardener bag 0.050 250.00 12.50

Sub-Total for F 258.02

G. Direct Unit Cost (E+F) 311.81
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 38.42
I. Contractor’s Profit (CP) 8% of G 24.94
J. Value Added Tax (VAT) 5% of (G + H + I) 18.71
K. Total Unit Cost (G + H + I + J) 392.88

DETAILED UNIT PRICE ANALYSIS

Item No./ Description : 1032(1)c Painting Works, Steel

Unit of Measurement : m²
Output : 2
Designation No. of No. of Hourly Rate Amount (PhP)
A. Person/s Hour/s
Labor

a. Construction Foreman 1 1.00 85.62 85.62

b. Skilled Laborer 2 1.00 62.00 124.00
c. Unskilled Laborer 1 1.00 47.78 47.78

Sub- Total for A 257.40

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
B. Unit/s Hour/s
 Equipment

Minor Tools (10% of Labor Cost) 257.40

Sub – Total for B 25.74

C. Total (A+B) 283.14
D. Output per Hour= 2 m²
E. Direct Unit Cost (C+D) 320.06
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Equipment

a. Cement bag 0.726 270.00 196.02

b. Sand m³ 0.055 900.00 49.50
c. Floor Hardener bag 0.050 250.00 12.50

Sub-Total for F 258.02

G. Direct Unit Cost (E+F) 311.81
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 38.42
I. Contractor’s Profit (CP) 8% of G 24.94
J. Value Added Tax (VAT) 5% of (G + H + I) 18.71
K. Total Unit Cost (G + H + I + J) 392.88