UNIT PRICE ANALYSIS / DETAILED ESTIMATES

CONTRACT ID : 23GF0026
PROJECT TITLE : IMPROVEMENT AND REPAIR OF GOVERNMENT CENTER MULTIPURPOSE BUILDING
MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

B.5 Project Billboard / Signboard

Qty. = 1 each

Materials
Item Quantity Unit Unit Cost Amount
Tarpaulin (4' x 8') 64 sq.ft 50.00 3,200.00
Good Lumber 48 bd.ft 50.96 2,446.08
Assorted CWN (1kg./100bd.ft. of Lumber) 1 kg 65.00 65.00
TOTAL = P 5,711.08

Direct Unit cost 5,711.08

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 112.71
TOTAL = P 112.71

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Construction Foreman 1 4 123.52 494.09
Skilled Laborer 1 4 89.52 358.06
Laborer 1 4 68.74 274.94
TOTAL = P 1,127.10

Direct Unit cost 1,239.80

Total = P 6,950.88
Indirect Cost = P 2,172.15
Total Cost = P 9,123.04
Addjusted U.C. = P 9,123.04

B.7 (2) Occupational Safety and Helath Program

Qty. = 1 l.s.

Materials
Item Quantity Unit Unit Cost Amount
Firat Aid Kit (for whole project duration) 1 l.s. 3,800.00 3,800.00
Miscellaneous 159.47

Safety helmet 525 man-days 0.25 131.18

Safety gloves 525 man-days 7.67 4,024.45
Safety Shoes 525 man-days 2.77 1,453.42
Vest 525 man-days 2.22 1,164.83
Dusk mask 347 man-days 15.00 5,197.50
Eye Goggles 347 man-days 2.82 977.13

Antiseptics and Disinfectant

- Sanitizing Solution 7 lit 100.00 700.00
- Ethyl Alcohol 6 lit 185.00 1,110.00
- Disinfectant Spray 4 can 1,000.00 4,000.00
- Liquid Handsoap 6 lit 200.00 1,200.00

COVID-19 Rapid Antibody Test 5 each 1,000.00 5,000.00

PPE Signages (4' x 8') 1 sets 506.37 506.37

Safety First (4' x 8') 1 sets 270.87 270.87
Warning Signs (2' x 3') 5 sets 123.68 618.40
Caution Tape 1 roll 1,250.00 1,250.00
Safety net (1/8" x 2.7m. x 90m.) 1 roll 1,950.00 1,950.00
TOTAL = P 33,513.62

Direct Unit cost 33,513.62

 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0026
PROJECT TITLE : IMPROVEMENT AND REPAIR OF GOVERNMENT CENTER MULTIPURPOSE BUILDING
MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

Equipment (Rental basis)

Item Quantity No. of Hour/s Hourly Rate Amount
Portable Mist-Based Sanitation Tent 1 848 9.79 8,301.92
Thermal Scanner (with rechargeable battery) 2 848 1.03 1,746.88
Power Sprayer with complete accessories 1 848 3.47 2,942.56
TOTAL = P 12,991.36

Labor
Item No. of Persons No. of Day/s Daily Rate Amount
Safety Officer 1 14 728.96 10,205.44
Health Personel (Full Time First Aider) 1 106 723.36 76,676.16
TOTAL = P 86,881.60

Direct Unit cost 99,872.96

Total = P 133,386.58
Indirect Cost = P 20,674.92
Total Cost = P 154,061.50
Addjusted U.C. = P 154,061.50

1100(10) Conduits, Boxes & Fittings (Conduit Works/Conduit Rough-in)

Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
RSC Pipe 80mma x 3m 10 pcs 1,596.00 15,960.00
PVC Electrical Pipe 75mmo x 3m 35 pcs 481.00 16,835.00
PVC Electrical Pipe 40mm x 3m 5 pcs 202.00 1,010.00
PVC Electrical Pipe 25mmo x 3m 116 pcs 128.00 14,848.00
PVC Electrical Pipe 20mme x 3m 1704 pcs 96.00 163,584.00
RSC Locknut & Adapter 80mmo 4 pcs 42.00 168.00
PVC Locknut & Adapter 75mmg 4 pcs 127.00 508.00
PVC Locknut & Adapter 40mmo 4 pcs 32.00 128.00
PVC Locknut & Adapter 25mmo 13 pcs 18.00 234.00
PVC Locknut & Adapter 20mmo 2292 pcs 15.00 34,380.00
Junction box 4" x 4" 423 pcs 34.00 14,382.00
Utility Box 2x4" 341 pcs 32.00 10,912.00
Square box (101mmx63mm) Ga. 16 70 pcs 40.00 2,800.00
Metal pullbox (152mm 152mm 101mm) Ga. 16 5 pcs 792.00 3,960.00
Electrical type 3/4* x 20 YDS 20 rolls 32.00 640.00
PVC Solvent Cement 400cc 38 cans 348.00 13,224.00
Copper clad steel rod 20mm x 3000mm 3 pcs 950.00 2,850.00
Service Entrance Cap, 80mm 2 pcs 320.34 640.68
3-wire with ball insulator, secondary rack 5 assy. 450.00 2,250.00
Service entrance pedestal 1 ls 10,000.00 10,000.00
Pre painted wire gutter (0.4 mmx2.4m bended 0.6mm) @150m total gutter
63 pcs 485.01 30,555.63
length
Pre painted wire gutter cover(0.4mm×2.4m bended 0.6mm) @150m total
8 pcs 207.86 1,662.88
gutter length
Wire gutter bracket AB 1x1×4.5mm, @150m total gutter length 57 pcs 97.58 5,562.06
Wire gutter hanger full threaded, @150m total gutter length 57 pcs 82.57 4,706.49
Consumables for wire gutter (nuts and washers, expansion shield, blind
1 ls 10,000.00 10,000.00
rivets, drill bits, (cutting disc, grinding disc)
TOTAL = P 361,800.74

Direct Unit cost 361,800.74

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 25,554.63
TOTAL = P 25,554.63
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0026
PROJECT TITLE : IMPROVEMENT AND REPAIR OF GOVERNMENT CENTER MULTIPURPOSE BUILDING
MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Construction Foreman 1 906.92 123.52 112,024.84
Skilled Laborer 1 906.92 89.52 81,183.67
Laborer 1 906.92 68.74 62,337.78
TOTAL = P 255,546.29

Direct Unit cost 281,100.92

Total = P 642,901.66
Indirect Cost = P 200,906.77
Total Cost = P 843,808.43
Addjusted U.C. = P 843,808.43

1101(33) Wires and Wiring Devices

Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
50mm² Stranded THW Sold Wire 25 lm 508.00 12,700.00
150mm² Stranded THW Cu. Wire 317 lm 1,343.00 425,462.40
22mm² Stranded THHN Cu. Wire 151 lm 218.00 32,918.00
8.0mm² Stranded THHN Cu. Wire 841 lm 76.00 63,916.00
5.5mm² Stranded THHN Cu. Wire 3864 lm 39.00 150,694.83
3.5mm² Stranded THHN Cu. Wire 11007 lm 25.00 275,170.50
One way one gang switch 30 pcs 99.00 2,970.00
One way two gang switch 74 pcs 135.00 9,990.00
One way three gang switch 8 pcs 185.00 1,480.00
Simplex convinience outlet 25 pcs 128.00 3,200.00
Duplex convinience outlet, grounding type 204 pcs 178.00 36,312.00
TOTAL = P 1,014,813.73

Direct Unit cost 1,014,813.73

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 37,010.05
TOTAL = P 37,010.05

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Construction Foreman 1 1024.51 123.52 126,549.83
Skilled Laborer 1 1539.01 89.52 137,765.71
Laborer 1 1539.01 68.74 105,784.93
TOTAL = P 370,100.47

Direct Unit cost 407,110.52

Total = P 1,421,924.25
Indirect Cost = P 444,351.33
Total Cost = P 1,866,275.58
Addjusted U.C. = P 1,866,275.58

1102(1) Panelboard with Main and Branch Breakers

Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
TYPICAL (PP1-10,PP63-64)
Main: 50at, 50af, 2p, 230v Branches:
1x30at, 50af, 2p, 230v
12 assy. 7,806.15 93,673.80
1x20at, 50af, 2p, 230v
2x50af, 2p (Space)
Complete with terminal lugs, bolt on type in NEMA 1 enclosure
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0026
PROJECT TITLE : IMPROVEMENT AND REPAIR OF GOVERNMENT CENTER MULTIPURPOSE BUILDING
MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

TYPICAL (PP11-62)
Main: 40at, 50af, 2p, 230v Branches:
1×30at, 50af, 2p, 230v
52 assy. 7,806.15 405,919.80
1x20at, 50af, 2p, 230v
2x50af, 2p (Space)
Complete with terminal lugs, bolt on type in NEMA 1 enclosure
ILPAd1
Main: 40at, 50af, 2p, 230v Branches:
1 assy. 16,977.51 16,977.51
10x20at, 50af, 2p, 230v
[Complete with terminal lugs, bolt on type in NEMA 1 enclosure
LPAd2
Main: 40at, 50af, 2p, 230v Branches:
1 assy. 12,040.38 12,040.38
6x20at, 50af, 2p, 230v
Complete with terminal lugs, bolt on type in NEMA 1 enclosure
IPPAd
Main: 50at, 50af, 2p, 230v Branches:
1x30at, 50af, 2p, 230v 1 assy. 16,977.51 16,977.51
9x20at, 50af, 2p. 230v
Complete with terminal lugs, bolt on type in NEMA 1 enclosure
IMDPAd
Main: 80at, 100af, 2p, 230v Branches;
2x50at, 50af, 2p, 230v
1 assy. 18,414.99 18,414.99
2x40al, 50af, 2p, 230v
2x30at, 50af, 2p, 230v
Complete with terminal lugs, bolt on type inNEMA 1 enclosure
PPH
Main: 50at, 50af, 2p, 230v Branches:
1 assy. 7,425.00 7,425.00
2x30at, 50af, 2p, 230v
[Complete with terminal lugs, bolt on type in NEMA 3R enclosure
Meter Center 1, NEMA 3R
ECB 500at, 3p
BUSBAR GUTTER NEMA 3R
Dimension: 250x250×4400mm
500 ampacity 3p, with ground
Mechanical Lugs
12pcs - 22mm
39pcs - 8.0mm 1 lot 207,810.90 207,810.90
168pcs - 5.5mm
52pcs - 3.5mm
BREAKER GUTTER NEMA 3R
Dimension: 250x250×4400mm
1-75at, 2p, 10kaic, mob
6-50at, 2p, 10kaic, mob
26-40at, 2p, 10kaic, mcb
Meter Center 2, NEMA 3R
ECB 300at, 3p
BUSBAR GUTTER NEMA 3R
Dimension: 250×250×4400mm
300 ampacity 3p, with ground
Mechanical Lugs
36pcs - 8.0mm 1 lot 161,122.50 161,122.50
168pcs - 5.5mm
52pcs - 3.5mm
BREAKER GUTTER NEMA 3R
Dimension: 250×250×4400mm
6-50at, 2p, 10kaic, mcb
26-40at, 2p, 10kaic, mob
Electric Meter 65 pcs 2,128.50 138,352.50
Freight cost (Meter Center 1 & 2) 1 ls 14,850.00 14,850.00
Consumables (3% of panelboardi cost) 17,142.87
TOTAL = P 1,110,707.76

Direct Unit cost 1,110,707.76

 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0026
PROJECT TITLE : IMPROVEMENT AND REPAIR OF GOVERNMENT CENTER MULTIPURPOSE BUILDING
MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 17,542.65
TOTAL = P 17,542.65

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Construction Foreman 1 452.50 123.52 55,893.84
Skilled Laborer 1 590.50 89.52 52,859.08
Laborer 1 970.00 68.74 66,673.63
TOTAL = P 175,426.55

Direct Unit cost 14,849.50

Total = P 1,125,557.26
Indirect Cost = P 351,736.64
Total Cost = P 1,477,293.90
Addjusted U.C. = P 1,477,293.90

1103(1) Lighting Fixtures and Lamps

Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
Chandelier 1 set 15,000.00 15,000.00
Porcelain receptacle with 9 watts LED bulb 232 set 270.50 62,756.00
40watts suspended light 8 set 882.00 7,056.00
15 watts LED round recessed slim downlight 172 pcs 575.00 98,900.00
1x40watts Troffer type aluminum louver surface 2 set 1,030.00 2,060.00
18w weatherproof outdoor lighting 8 set 1,500.00 12,000.00
two headed emergency light 12 units 880.00 10,560.00
TOTAL = P 208,332.00

Direct Unit cost 208,332.00

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 12,476.75
TOTAL = P 12,476.75

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Construction Foreman 1 439.5 123.52 54,288.05
Skilled Laborer 1 439.5 89.52 39,342.19
Laborer 1 453 68.74 31,137.27
TOTAL = P 124,767.52

Direct Unit cost 137,244.27

Total = P 345,576.27
Indirect Cost = P 107,992.58
Total Cost = P 453,568.85
Addjusted U.C. = P 453,568.85

1200(14) Ventilation
Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
21w ceiling Centrigugal Exhaust fan 13 unit 2,200.00 28,600.00
TOTAL = P 28,600.00

Direct Unit cost 28,600.00

 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0026
PROJECT TITLE : IMPROVEMENT AND REPAIR OF GOVERNMENT CENTER MULTIPURPOSE BUILDING
MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 1,300.00
TOTAL = P 1,300.00

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Exhaust fan Installation 1 13 1,000.00 13,000.00
TOTAL = P 13,000.00

Direct Unit cost 14,300.00

Total = P 42,900.00
Indirect Cost = P 13,406.25
Total Cost = P 56,306.25
Addjusted U.C. = P 56,306.25

1208(1) Fire Alarm System

Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
Manual Call Point 3 pcs 1,680.00 5,040.00
Horn w/ strobe light 3 pcs 1,470.00 4,410.00
#16 Stranded TF Wire 120 lm 40.00 4,800.00
PVC Electrical Pipe 20mmØ x 3m 50 Inght 96.00 4,800.00
PVC Locknut and adapter 20 sets 15.00 300.00
Junction Box 4"x4" 5 pcs 34.00 170.00
Utility Box 2"x4" 5 pcs 32.00 160.00
Electrical Tape 1 roll 31.00 31.00
TOTAL = P 19,711.00

Direct Unit cost 19,711.00

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Minor Tools (10% of Labor Cost) 1,716.00
TOTAL = P 1,716.00

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Construction Foreman 1 60.9 123.52 7,522.51
Skilled Laborer 1 60.9 89.52 5,451.51
Laborer 1 60.9 68.74 4,186.00
TOTAL = P 17,160.02

Direct Unit cost 18,876.03

Total = P 38,587.03
Indirect Cost = P 12,058.45
Total Cost = P 50,645.47
Addjusted U.C. = P 50,645.47