DETAILED UNIT PRICE ANALYSIS

Contract ID No. : GARNET OFFICE

Project : PROPOSED 5-STOREY OFFICE BUILDING Item No :
Description : Drywall Installation 150mm
Location : Garnet St., Brgy. 9-A, Davao City Quantity : 25.6
Unit : sq. m.
Materials Cost Labor Cost Equipment Cost Total
Particular Quantity Unit
Rate Amount Day Rate Amount Day Rate Amount Amount
MATERIALS COST:
Drywall 3.2 x 8
U-track 12.00 pcs 114.00 1,368.00 1,368.00
Metal Stud 26.00 pcs 108.00 2,808.00 2,808.00
Ficemboard 4x8x10mm 21.00 pcs 1,587.60 33,339.60 33,339.60
Blind Rivets 1/8 241.50 pcs 1.02 246.33 246.33
Hardiscrew 3.9x25mm 1,050.00 pcs 2.16 2,268.00 2,268.00
Drill bit 1800 2.00 pcs 170.00 340.00 340.00
Rockwool Insulation Slab .6Mx3Mx50mm thk. 43.00 pcs 1,500.00 64,500.00 64,500.00

LABOR COST: 4.34

Foreman 1.00 man 1.00 700.00 700.00 700.00
Leadman 1.00 man - 480.00 - -
Skilled Laborer 2.00 man 1.00 480.00 960.00 960.00
Unskilled Laborer 2.00 man 1.00 427.00 854.00 854.00

EQUIPMENT COST:
Drill 1 day 1.00 unit 1.00 3,276.00 655.2 655.20

TOTAL DIRECT COST 104,869.93 2,514.00 655.20 108,039.13

INDIRECT COST:
OCM 10% 10,803.91
Profit 5% 5,401.96
VAT 12% 14,909.40
Prepared by: Approved by: TOTAL INDIRECT COST 31,115.27

Jose Simeon S. Gonzalez UNIT COST 5,435.72

SVP for Operation TOTAL AMOUNT 139,154.40