UNIT PRICE ANALYSIS

(in pesos)

NAME OF PROJECT: #REF!

ITEM NO.
l Temporary Facilities 1.00 l.s.
FINANCIAL
UNIT RATE
No. QTY UNIT COST
(in peso)
(in peso)
1 - Field Office (12.00 sq.m.) 1.0 l.s. 25,000.00 25,000.00
1 - Bunkhouse for workmen (18.0 sq.m.)
1 - Kitchen, Dining (12.0 sq.m.)

TOTAL FOR MATERIALS 25,000.00

EQUIPMENT
NO. OF NO. OF
No. ( Note: Rental rate includes HOURLY RATE AMOUNT
UNITS HOURS
operator, fuel and oil.)

TOTAL FOR EQUIPMENT 0.00

NO. OF
No. LABOR NO. HOURLY RATE AMOUNT
HOURS

TOTAL FOR LABOR 0.00

A. DIRECT COST 25,000.00
B. MOBILIZATION & DEMOBILIZATION(1% OF A 250.00
C. O.C.M. (15% OF A) 3,750.00
D. CONTRACTOR'S PROFIT (10% OF A) 2,500.00
E. 5% VAT 1,575.00
TOTAL COST 33,075.00
CONTRACT UNIT COST 33,075.00
 UNIT PRICE ANALYSIS
(in pesos)

NAME OF PROJECT: #REF!

ITEM NO. NAME OF ITEM QUANTITY AND UNIT

II Construction Site Safety and Health 1.00 l.s.
FINANCIAL
UNIT RATE
No. MATERIALS QTY UNIT COST
(in peso)
(in peso)
Safety Apparel: 1.00 l.s. 15,000.00 15,000.00

Approved Personal Protective Equipment (PPE) includes

safety shoes, helmet, reflective vest, vehicle rotating
beacons, lighted road barricades and markings, etc.

TOTAL FOR MATERIALS 15,000.00

EQUIPMENT
NO. OF NO. OF
No. ( Note: Rental rate includes HOURLY RATE AMOUNT
UNITS HOURS
operator, fuel and oil.)

TOTAL FOR EQUIPMENT 0.00

NO. OF
No. LABOR NO. HOURLY RATE AMOUNT
HOURS
1.0 Safety Officer 1.00 176.00 90.00 15,840.00

TOTAL FOR LABOR 15,840.00

A. DIRECT COST 30,840.00
B. MOBILIZATION & DEMOBILIZATION(1% OF A 308.40
C. O.C.M. (15% OF A) 4,626.00
D. CONTRACTOR'S PROFIT (10% OF A) 3,084.00
E. 5% VAT 1,942.92
TOTAL COST 40,801.32
CONTRACT UNIT COST 40,801.32
 UNIT PRICE ANALYSIS
(in pesos)

NAME OF PROJECT: ROOF INSTALLATION AT MCIAA POWERPLANT BUILDING

ITEM NO. NAME OF ITEM QUANTITY AND UNIT

III ROOF FRAMING 1.00 lot

UNIT RATE FINANCIAL COST

MATERIALS QUANTITY UNIT
(in peso) (in peso)
Steel Angle Bar, 50mm x 50mm x 6.0mm (purlin block) 3.00 lengths 1,489.00 4,467.00
Angle Bar, 1.2"x 1.2" x 1/4" x 20' 35.00 lengths 640.00 22,400.00
Angle Bar,1.5" x 1.5" x 1/4" x 20' 40.00 lengths 918.91 36,756.58
12mm dia. x 6.0m Sag rod 40.00 lengths 458.00 18,320.00
B.I. C-Purlins, 50mm x 100mm x 2mm x 6.0 m 135.00 lengths 443.50 59,872.50
Red Oxide Primer, 4L 8.00 gals 768.00 6,144.00
Base Plate 8mm thick 4' x 8' 1.00 pc 8,736.00 8,736.00
Wedge type Anchor Bolts 50.00 pcs. 247.00 12,350.00
Concrete Sealant (4L) 1.00 gals 1,200.00 1,200.00
Welding Electrode, N7018, 3.2mm 45.00 kgs. 130.00 5,850.00
Grinding Disc, 4" diameter 5.00 pcs. 100.00 500.00

TOTAL FOR MATERIALS 172,129.08

NO. OF NO. OF
EQUIPMENT HOURLY RATE
UNITS HOURS
Portable Angle Grinder, 4" 1.00 96.00 12.50 1,200.00
Welding Machine 1.00 96.00 25.00 2,400.00
Power tools 1.00 96.00 100.00 9,600.00
Cut-Off Machine, 14" 1.00 96.00 37.50 3,600.00
TOTAL FOR EQUIPMENT 16,800.00
NO. OF
LABOR NO. HOURLY RATE
HOURS
Foreman 1.00 96.00 97.00 9,312.00
Welder 1.00 96.00 73.25 7,032.00
Laborer 4.00 96.00 50.50 19,392.00

TOTAL FOR LABOR 35,736.00

A. DIRECT COST 224,665.08
B. MOBILIZATION & DEMOBILIZATION (1% OF EQUIPMENT) 168.00
C. O.C.M. (15% OF A) 33,724.96
D. CONTRACTOR'S PROFIT (10% OF A) 22,483.31
E. VAT (5% OF A TO D) 14,052.07
TOTAL COST 295,093.41
UNIT COST 295,093.41
 UNIT PRICE ANALYSIS
(in pesos)

NAME OF PROJECT: ROOF INSTALLATION AT MCIAA POWERPLANT BUILDING

ITEM NO. NAME OF ITEM QUANTITY AND UNIT

IV. ROOFING 428.15 sq.m

UNIT RATE FINANCIAL COST

MATERIALS QUANTITY UNIT
(in peso) (in peso)
Prepainted longspan Rib Type, Gauge 26 428.15 sq.m. 475.00 203,371.25
Touch-Up Paint 1.00 gal. 298.00 298.00
Tekscrew For Steel # 2 1/2 2,600.00 pcs 2.00 5,200.00
Roof Sealant 12.00 tubes 148.00 1,776.00
Plain G.I. Sheet for Flashing Gauge 26 185.00 sq.m. 605.00 111,925.00
Pre-fabricated, pre-painted Gutter, 0.60mm thk. 125 lengths 230.00 28,750.00
Aluminum Blind Rivets 5/32 x 3/8" 2500 pcs 0.75 1,875.00
Roof Sealant 6 tubes 175.00 1,050.00
uPVC pipe 3" dia. (downspout) 4.00 lengths 690.50 2,762.00
uPVC 45 degree elbow pipe 3" dia. 12.00 pcs 55.25 663.00
uPVC 90 degree elbow pipe 3" dia. 6.00 pcs 68.75 412.50

TOTAL FOR MATERIALS 358,082.75

NO. OF NO. OF
EQUIPMENT HOURLY RATE
UNITS HOURS
Electric Drill 2.00 80.00 12.50 2,000.00
Minor Tools 80.00 3,564.00

TOTAL FOR EQUIPMENT 5,564.00

NO. OF
LABOR NO. HOURLY RATE
HOURS
Construction Foreman 1.00 80.00 97.00 7,760.00
Tinsmith/Roof Installer 2.00 80.00 73.25 11,720.00
Laborer 4.00 80.00 50.50 16,160.00

TOTAL FOR LABOR 35,640.00

A. DIRECT COST 399,286.75
B. MOBILIZATION & DEMOBILIZATION (1% OF EQUIPMENT) 55.64
C. O.C.M. (15% OF A) 59,901.36
D. CONTRACTOR'S PROFIT (10% OF A) 39,934.24
E. VAT (5% OF A TO D) 24,958.90
TOTAL COST 524,136.89
UNIT COST 1,224.19