DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: Spcl I
DESCRIPTION: MOBILIZATION
1) Quantity 112.13 sqm.

Quantity
2) Name and Specifiation Unit Unit Price Total Cost
M 0.4mm.x8' corr. G.I. sheet 34.00 shts. 550.00 18,700.00
A 0.4mm.x10' corr. G.I. sheet 34.00 shts. 750.00 25,500.00
T 24"x8' ridge oil 5.00 pcs. 440.00 2,200.00
E 8' spanish guttr 10.00 470.00 4,700.00
R 8' flashing 12.00 350.00 4,200.00
I txt screw 91.00 15.00 1,365.00
A roof sealant 6.00 360.00 2,160.00
L
S
Sub-total 58,825.00

No. of No. of Hourly

Name and Capacity Total Cost
Men Days Rate
3)
F
R
E
I
G
H
T
AND Sub-total

No. of No. of Hourly

Name and Capacity Total Cost
Men Days Rate
4)
L FOREMEN 1.00 8 600.00 600.00
A Skilled Laborer 3.00 8 450.00 1,350.00
B Unskilled Legoe 3.00 8 350.00 1,050.00
O
R
Sub-Total 3,000.00

5) ESTIMATED DIRECT COST (2+3+4) 85,825.00

UNIT DIRECT COST (5/1) 738.63
MARK-UP (25% OF 5) 20,706.25
VALUE ADDED TAX [5% OF (5+7)] 5,176.56
TOTAL COST OF ITEM (5+7+8) 108,707.81
UNIT COST OF ITEM (9/1) 969.45
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: II
DESCRIPTION: CLEARING & GRUBBING
L=9 Meters
W=9 Meters
1) Quantity 81 sqm.
Output 200.00 sqm./Man-day

2) Name and Specifiation Quantity Unit Unit Price Total Cost

M
A
T
E
R
I
A
L
S
Sub-total
No. of No. of Hourly
Name and Capacity Total Cost
Men Days Rate
3)
E
Q
U
I
P
M
E
N Sub-total
T

No. of No. of
4) Designation of Personnel Daily Rate Total Cost
Men Days
L Foreman 1.00 5 600.00 3,000.00
A Unskilled Laborer 5.00 5 350.00 8,750.00
B
O Sub-Total 11,750.00
R
5) ESTIMATED DIRECT COST (2+3+4) 11,750.00
6) UNIT DIRECT COST (5/1) 145.06
7) MARK-UP (25% OF 5) 2,937.50
8) VALUE ADDED TAX [5% OF (5+7)] 734.38
9) TOTAL COST OF ITEM (5+7+8) 15,421.88
10) UNIT COST OF ITEM (9/1) 190.39
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: III
DESCRIPTION: EXCAVATION
1) Quantity 39.12 cu.m.
Output 1,500.00 cu.m./Man-day

2) Name and Specifiation Quantity Unit Unit Price Total Cost

M
A
T
E
R
I
A
L
S Sub-total

No. of No. of Hourly

3) Name and Capacity Total Cost
Men Days Rate
F H
R A
I A U
E N L
G D I
H N
T G
Sub-total

No. of No. of
4) Designation of Personnel Daily Rate Total Cost
Men Days
L Dump Truch (for waste disposal) 1.00 64 1,600.00 102,400.00
A Fuel & Lubricant 42,240.00
B
O Sub-Total 144,640.00
R

No. of No. of
5) Designation of Personnel Daily Rate Total Cost
Men Days
L Foreman 1 10 600.00 6,000.00
A Unskilled Laborer 10 10 350.00 35,000.00
B
O Sub-total 41,000.00
R
6) ESTIMATED DIRECT COST (2+3+4+5) 185,640.00
7) UNIT DIRECT COST (5/1) 4,745.40
8) MARK-UP (25% OF 6) 46,410.00
9) VALUE ADDED TAX [5% OF (6+8)] 11,602.50
10) TOTAL COST OF ITEM (6+8+9) 243,652.50
11) UNIT COST OF ITEM (10/1) 6,228.34
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: IV
DESCRIPTION: EMBANKMENT (Common Borrow Fill Materials)
1) Quantity 93.15 cu.m.
Output Spreading 8 cu.m./man-day
Compacting 8 cu.m./man-day
2) Name and Specifiation Quantity Unit Unit Price Total Cost
EMBANKMENT (Common Borrow
93.15
M Fill Materials) cu.m. 750.00 69.86
A
T
E
R
I
A
L
S Sub-total 69.86
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
F H
R A
I A U
E N L
G D I
H N
T G
Sub-total
No. of
4) Designation of Personnel No. of Men Daily Rate Total Cost
Days
L Dump Truch (for waste disposal) 1.00 64 1,600.00 102,400.00
A Fuel & Lubricant 42,240.00
B
O Sub-Total 144,640.00
R
No. of
5) Designation of Personnel No. of Men Daily Rate Total Cost
Days
L Foreman 1 8 600.00 4,800.00
A Unskilled Laborer 10 8 350.00 28,000.00
B
O Sub-total 32,800.00
R
6) ESTIMATED DIRECT COST (2+3+4+5) 102,662.50
7) UNIT DIRECT COST (5/1) 1,102.12
8) MARK-UP (25% OF 6) 25,665.63
9) VALUE ADDED TAX [5% OF (6+8)] 6,416.41
10) TOTAL COST OF ITEM (6+8+9) 134,744.53
11) UNIT COST OF ITEM (10/1) 1,446.53
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: V
DESCRIPTION: MASONRY WORKS
1) Quantity 150.06 sq.m.
2) Name and Specifiation Quantity Unit Unit Price Total Cost
M CHB 6" 2,226.00 pcs. 35.00 77,910.00
A CHB 4" 585.00 pcs. 20.00 11,700.00
T PORTLAND CEMENT TYPE 1 367.00 bags 315.00 115,605.00
E SAND 27.00 cu.m. 800.00 21,600.00
R
I
A
L
S Sub-total 226,815.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
F H
R A
I A U
E N L
G D I
H N
T G
Sub-total
No. of
4) Designation of Personnel No. of Men Daily Rate Total Cost
Days
L
A
B
O Sub-Total
R

No. of No. of
5) Designation of Personnel Hourly Rate Total Cost
Men Hours

L Foreman 1 14 600.00 8,400.00

A Skilled Laborer 6 14 450.00 37,800.00
B Unskilled Laborer 12 14 350.00 58,800.00
O
R Sub-total 105,000.00
6) ESTIMATED DIRECT COST (2+3+4+5) 331,815.00
7) UNIT DIRECT COST (5/1) 2,211.22
8) MARK-UP (25% OF 6) 82,953.75
9) VALUE ADDED TAX [5% OF (6+8)] 20,738.44
10) TOTAL COST OF ITEM (6+8+9) 435,507.19
11) UNIT COST OF ITEM (10/1) 2,902.22
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: VI
DESCRIPTION: FORMWORKS AND SCAFFOLDINGS
1) Quantity 3,000 .00 bd.ft.

Quantity
2) Name and Specifiation Unit Unit Price Total Cost
M 2"X2"10" coco lumber 1,400.00 pcs. 80.00 112,000.00
A 2"X4"10" coco lumber 1,600.00 pcs. 160.00 256,000.00
T No. 48-24mm Nylon rope 6.00 roll 120.00 720.00
E 1/4"x4"x8' Ordinary Plywood 80.00 shts 450.00 36,000.00
R CWN 5" 60.00 kls. 75.00 4,500.00
I CWN 4" 60.00 kls. 75.00 4,500.00
A CWN 2 1/2" 40.00 kls. 75.00 3,000.00
L CWN 1 1/2" 40.00 kls. 75.00 3,000.00
S Sub-total 419,720.00

No. of No. of Hourly

3) Name and Capacity Total Cost
Men Days Rate
F H
R A
I A U
E N L
G D I
H N
T G
Sub-total
No. of
4) Designation of Personnel No. of Men Daily Rate Total Cost
Days
L
A
B
O Sub-Total
R
No. of
5) Designation of Personnel No. of Men Hourly Rate Total Cost
Hours
L Foreman 1 20 600.00 12,000.00
A Skilled Laborer 8 20 450.00 72,000.00
B Unskilled Laborer 16 20 350.00 112,000.00
O
R Sub-total 196,000.00
6) ESTIMATED DIRECT COST (2+3+4+5) 615,720.00
7) UNIT DIRECT COST (5/1) 205.24
8) MARK-UP (25% OF 6) 153,930.00
9) VALUE ADDED TAX [5% OF (5+7)] 38,482.50
10) TOTAL COST OF ITEM (5+7+8) 808,132.50
11) UNIT COST OF ITEM (9/1) 269.38
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: VII
DESCRIPTION: REINFORCEMENT
1) Quantity 12,406.45 kls.

2) Name and Specifiation Quantity Unit Unit Price Total Cost

M 16mm. Dia. X 6m. RSB 935.00 pcs. 650.00 607,750.00
A 10mm. Dia. X 6m. RSB 960.00 pcs. 210.00 201,600.00
T Tie Wire 70.00 kgms. 120.00 8,400.00
E Hack Saw 60.00 pcs. 120.00 7,200.00
R
I
A
L
S Sub-total 824,950.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
E Bar Cutter 1.00 240 150.00 36,000.00
Q
U
I
P
M
E
N
T
Sub-total 36,000.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost
Hours
L Foreman 1 30 600.00 18,000.00
A Skilled Laborer 13 30 450.00 175,500.00
B Unskilled Laborer 13 30 350.00 136,500.00
O
R Sub-total 330,000.00
5) ESTIMATED DIRECT COST (2+3+4) 1,190,950.00
7) UNIT DIRECT COST (5/1) 95.99
8) MARK-UP (25% OF 5) 297,737.50
9) VALUE ADDED TAX [5% OF (5+7)] 74,434.38
10) TOTAL COST OF ITEM (5+7+8) 1,563,121.88
11) UNIT COST OF ITEM (9/1) 125.99
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: VIII
DESCRIPTION: CONCRETE WORKS (Class "A")
1) Quantity 12.94 cu.m.

2) Name and Specifiation Quantity Unit Unit Price Total Cost

M PORTLAND CEMENT 374.00 bags 315.00 117,810.00
A GRAVEL 42.00 cu.m. 1,200.00 50,400.00
T SAND 20.00 cu.m. 800.00 16,000.00
E
R
I
A
L
S Sub-total 184,210.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
E Concrete Bagger Mixer 1.00 80 172.00 13,760.00
Q Fuel & Lubricant 2,752.00
U
I
P
M
E
N
T
Sub-total 16,512.00

No. of No. of Hourly

4) Designation of Personnel Total Cost
Men Hours Rate

L Foreman 1 10 600.00 6,000.00

A Skilled Laborer 8 10 450.00 36,000.00
B Unskilled Laborer 8 10 350.00 28,000.00
O
R Sub-total 70,000.00
5) ESTIMATED DIRECT COST (2+3+4) 270,722.00
7) UNIT DIRECT COST (5/1) 20,924.56
8) MARK-UP (25% OF 5) 67,680.50
9) VALUE ADDED TAX [5% OF (5+7)] 16,920.13
10) TOTAL COST OF ITEM (5+7+8) 355,322.63
11) UNIT COST OF ITEM (9/1) 27,463.49
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: IX
DESCRIPTION: ROOF FRAMING
1) Quantity 112.13 sq.m.

Quantity
2) Name and Specifiation Unit Unit Price Total Cost
M 1/4"x2"x6m angle bar 28.00 pcs. 1,650.00 42,000.00
A 1/4"x1"x6m angle bar 54.00 pcs. 1,500.00 81,000.00
T 1/4"x1 1/2"x6m angle bar 21.00 pcs. 1,500.00 34,650.00
E 1/4"x2"x6m angle bar 26.00 pcs. 1,650.00 48,360.00
R 1.5mm thck. 2"x4"x6m. C-purlins 93.00 pcs. 1,860.00 51,150.00
I 5/8" Dia.X6m Round Bar 33.00 pcs. 550.00 14,850.00
A 1/4"x1"x6m Flatbar 15.00 pcs. 450.00 14,250.00
L 1/4"x4"x6m Flatbar 13.00 pcs. 950.00 25,740.00
S 1.5mm thck. 2"x6"x6m. C-purlins 18.00 pcs. 1,980.00 35,640.00
Sub-total 347,440.00

No. of No. of Hourly

3) Name and Capacity Total Cost
Men Days Rate
E
Q
U
I
P
M
E
N
T
Sub-total

No. of No. of Hourly

4) Designation of Personnel Total Cost
Men Hours Rate

L Foreman 1 22 600.00 13,200.00

A Skilled Laborer 8 22 450.00 79,200.00
B Unskilled Laborer 8 22 350.00 61,600.00
O
R Sub-total 154,000.00
5) ESTIMATED DIRECT COST (2+3+4) 501,440.00
7) UNIT DIRECT COST (5/1) 4,471.82
8) MARK-UP (25% OF 5) 125,360.00
9) VALUE ADDED TAX [5% OF (5+7)] 31,340.00
10) TOTAL COST OF ITEM (5+7+8) 658,140.00
11) UNIT COST OF ITEM (9/1) 5,869.26
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: X
DESCRIPTION: DOORS AND WINDOWS
1) Quantity 47.58 sq.m.

Quantity
2) Name and Specifiation Unit Unit Price Total Cost
M 1.8mx2.4m panel door 2.00 sets 12,800.00 25,600.00
A 0.9mx2.4m panel door 6.00 sets 6,500.00 39,000.00
T 0.7mx2.1m flash door 2.00 sets 3,500.00 7,000.00
E 2.0mx1.2m Steel casement 12.00 sets 5,240.00 62,880.00
R 1.2mx1.2m Steel casement 3.00 sets 3,160.00 9,480.00
I 0.6mx0.6m Steel casement 4.00 sets 940.00 3,760.00
A
L
S
Sub-total 147,720.00

No. of No. of Hourly

3) Name and Capacity Total Cost
Men Days Rate
E
Q
U
I
P
M
E
N
T
Sub-total

No. of No. of Hourly

4) Designation of Personnel Total Cost
Men Hours Rate

L Foreman 1 12 600.00 7,200.00

A Skilled Laborer 5 12 450.00 27,000.00
B Unskilled Laborer 5 12 350.00 21,000.00
O
R Sub-total 55,200.00
5) ESTIMATED DIRECT COST (2+3+4) 202,920.00
7) UNIT DIRECT COST (5/1) 4,264.82
8) MARK-UP (25% OF 5) 50,730.00
9) VALUE ADDED TAX [5% OF (5+7)] 12,682.50
10) TOTAL COST OF ITEM (5+7+8) 266,332.50
11) UNIT COST OF ITEM (9/1) 5,597.57
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: XI
DESCRIPTION: ROOFING WORKS
1) Quantity 112.13 sqm.

Quantity
2) Name and Specifiation Unit Unit Price Total Cost
M 0.4mm.x8' corr. G.I. sheet 34.00 shts. 550.00 18,700.00
A 0.4mm.x10' corr. G.I. sheet 34.00 shts. 750.00 25,500.00
T 24"x8' ridge oil 5.00 pcs. 440.00 2,200.00
E 8' spanish guttr 10.00 470.00 4,700.00
R 8' flashing 12.00 350.00 4,200.00
I txt screw 91.00 15.00 1,365.00
A roof sealant 6.00 360.00 2,160.00
L
S
Sub-total 58,825.00

No. of No. of Hourly

Designation of Personnel Total Cost
Men Hours Rate
3)
F
R
E
I
G
H
T
AND Sub-total

No. of
Designation of Personnel No. of Men Hourly Rate Total Cost
4) Hours
L FOREMEN 1.00 8 600.00 4,800.00
A Skilled Laborer 3.00 8 450.00 10,800.00
B Unskilled Legoe 3.00 8 350.00 8,400.00
O
R
Sub-Total 24,000.00

5) ESTIMATED DIRECT COST (2+3+4) 85,825.00

UNIT DIRECT COST (5/1) 738.63
MARK-UP (25% OF 5) 20,706.25
VALUE ADDED TAX [5% OF (5+7)] 5,176.56
TOTAL COST OF ITEM (5+7+8) 108,707.81
UNIT COST OF ITEM (9/1) 969.45
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: XII
DESCRIPTION: PLUMBING WORKS
1) Quantity 1.00 Lot

2) Name and Specifiation Quantity Unit Unit Price Total Cost

Pail Flush Type Toilet Bowl 2.00 unit 4,500.00 9,000.00
4"x4" PVC Floor Drain 2.00 unit 180.00 360.00
Wall Hung Lavatory 2.00 unit 1,500.00 3,000.00
M 4"x3m dia. PV Line 4.00 length 180.00 720.00
A 3"x3m dia. PV Line 2.00 length 160.00 320.00
T 2"x3m dia. PV Line 2.00 length 140.00 280.00
E 2"x90" PVC Elbow 4.00 pcs. 95.00 380.00
R 4"x90" PVC Elbow 2.00 pcs. 120.00 240.00
I 4"x45" PVC Elbow 2.00 pcs. 120.00 240.00
A 4"x3" wye 2.00 pcs. 150.00 300.00
L 2" PVC-trap 4.00 pcs. 95.00 380.00
S 4" PVC Clean out plug 1.00 pcs. 120.00 120.00
4"4" PVC wye 2.00 pcs. 150.00 300.00
3"x90" PVC Elbow 6.00 pcs. 120.00 720.00
Solvent Cement 3.00 pint 110.00 330.00
Teflon Tape 8.00 rolls 50.00 400.00
Sub-total 17,090.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
E
Q
U
I
P
M
E
N
T
Sub-total
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost
Days
L Foreman 1 4 600.00 2,400.00
A Skilled Laborer 2 4 450.00 3,600.00
B Unskilled Laborer 2 4 350.00 2,800.00
O
R Sub-total 8,800.00
5) ESTIMATED DIRECT COST (2+3+4) 25,890.00
7) UNIT DIRECT COST (5/1) 25,890.00
8) MARK-UP (25% OF 5) 6,472.50
9) VALUE ADDED TAX [5% OF (5+7)] 1,618.13
10) TOTAL COST OF ITEM (5+7+8) 33,980.63
11) UNIT COST OF ITEM (9/1) 33,980.63
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: XIII
DESCRIPTION: TILE WORKS
1) Quantity 3.90 sq.m.

2) Name and Specifiation Quantity Unit Unit Price Total Cost

8"x8" unglazed tiles 84.00 pcs. 150.00 12,600.00
tile adhesive 1.00 pcs. 350.00 350.00
white cement 2.00 pcs. 450.00 900.00
M
A
T
E
R
I
A
L
S
Sub-total 13,850.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
E
Q
U
I
P
M
E
N
T
Sub-total
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost
Hours
L Foreman 1 2 600.00 1,200.00
A Skilled Laborer 2 2 450.00 1,800.00
B Unskilled Laborer 2 2 350.00 1,400.00
O
R Sub-total 4,400.00
5) ESTIMATED DIRECT COST (2+3+4) 18,250.00
7) UNIT DIRECT COST (5/1) 4,679.49
8) MARK-UP (25% OF 5) 4,562.50
9) VALUE ADDED TAX [5% OF (5+7)] 1,140.63
10) TOTAL COST OF ITEM (5+7+8) 23,953.13
11) UNIT COST OF ITEM (9/1) 6,141.83
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: XIV
DESCRIPTION: ELECTRICAL WORKS
1) Quantity 1.00 lot

2) Name and Specifiation Quantity Unit Unit Price Total Cost

2"x4" Utility Box PVC 12.00 pcs. 150.00 1,800.00
4"x4"Junction Box 12.00 pcs. 250.00 3,000.00
3/4 dia. RSP Pipe 4.00 length 10.00 40.00
M Screw Insulators 4.00 pcs. 50.00 200.00
A 3.5mm2 THW stranded 3.00 box 4,500.00 13,500.00
T 2.0mm2 THW stranded 3.00 box 3,500.00 10,500.00
E Service Drop Wire 240.00 m. 75.00 18,000.00
R PVC Clamp 80.00 pcs. 15.00 1,200.00
I Flexible tube 3/1"dia. 40.00 roll 20.00 800.00
A Electrical Tape (big) 8.00 pcs. 100.00 800.00
L Circulat Lamp 32 watts w/holder 6.00 set 550.00 3,300.00
S Compact bulb 18 watts w/holder 12.00 set 180.00 2,160.00
2 gang switch with plate 6.00 set 250.00 1,500.00
1 gang switch with plate 4.00 set 200.00 800.00
3-gang Duplex Convenience Outlet w/base 12.00 set 300.00 3,600.00
Lighting Outlet (3" Porcelain Receptacle)12.00 pcs. 165.00 1,980.00
Entrance cap #3/4"dia. 16.00 pcs. 12.00 192.00
Panel Board 1.00 pcs. 3,500.00 3,500.00
Circuit Breaker 60 amp 1.00 set 350.00 350.00
Circuit Breaker 30 amp 4.00 set 250.00 1,000.00
Sub-total 68,222.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
F
R
E H
I A
G U
H L
T I
N
A G
N Sub-total
D
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost
Hours
L Foreman 1 6 600.00 3,600.00
A Skilled Laborer 5 6 450.00 13,500.00
B Unskilled Laborer 5 6 350.00 10,500.00
O
R Sub-total 27,600.00
5) ESTIMATED DIRECT COST (2+3+4) 95,822.00
7) UNIT DIRECT COST (5/1) 95,822.00
8) MARK-UP (25% OF 5) 23,955.50
9) VALUE ADDED TAX [5% OF (5+7)] 5,988.88
10) TOTAL COST OF ITEM (5+7+8) 125,766.38
11) UNIT COST OF ITEM (9/1) 125,766.38
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: XIV
DESCRIPTION: ELECTRICAL WORKS
1) Quantity 1.00 lot

2) Name and Specifiation Quantity Unit Unit Price Total Cost

2"x4" Utility Box PVC 12.00 pcs. 150.00 1,800.00
4"x4"Junction Box 12.00 pcs. 250.00 3,000.00
3/4 dia. RSP Pipe 4.00 length 10.00 40.00
M Screw Insulators 4.00 pcs. 50.00 200.00
A 3.5mm2 THW stranded 3.00 box 4,500.00 13,500.00
T 2.0mm2 THW stranded 3.00 box 3,500.00 10,500.00
E Service Drop Wire 240.00 m. 75.00 18,000.00
R PVC Clamp 80.00 pcs. 15.00 1,200.00
I Flexible tube 3/1"dia. 40.00 roll 20.00 800.00
A Electrical Tape (big) 8.00 pcs. 100.00 800.00
L Circulat Lamp 32 watts w/holder 6.00 set 550.00 3,300.00
S Compact bulb 18 watts w/holder 12.00 set 180.00 2,160.00
2 gang switch with plate 6.00 set 250.00 1,500.00
1 gang switch with plate 4.00 set 200.00 800.00
3-gang Duplex Convenience Outlet w/base 12.00 set 300.00 3,600.00
Lighting Outlet (3" Porcelain Receptacle)12.00 pcs. 165.00 1,980.00
Entrance cap #3/4"dia. 16.00 pcs. 12.00 192.00
Panel Board 1.00 pcs. 3,500.00 3,500.00
Circuit Breaker 60 amp 1.00 set 350.00 350.00
Circuit Breaker 30 amp 4.00 set 250.00 1,000.00
Sub-total 68,222.00
No. of
3) Name and Capacity No. of Men Hourly Rate Total Cost
Days
F 68,222.00
R
E H
I A
G U
H L
T I
N
A G
N Sub-total 16,512.00
D
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost
Hours
L Foreman 1 6 600.00 3,600.00
A Skilled Laborer 5 6 450.00 13,500.00
B Unskilled Laborer 5 6 350.00 10,500.00
O
R Sub-total 27,600.00
5) ESTIMATED DIRECT COST (2+3+4) 95,822.00
 7) UNIT DIRECT COST (5/1) 95,822.00
8) MARK-UP (25% OF 5) 23,955.50
9) VALUE ADDED TAX [5% OF (5+7)] 5,988.88
10) TOTAL COST OF ITEM (5+7+8) 125,766.38
11) UNIT COST OF ITEM (9/1) 125,766.38
 DETAILED UNIT PRICE ANALYSIS

Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING (Barangay Hall)

Location: Brgy. Carolina, Can-avid, Eastern Samar

ITEM: XV
DESCRIPTION: PAINTING WORKS
1) Quantity 1.00 lot

2) Name and Specifiation Quantity Unit Unit Price Total Cost

Surface Primer (red oxide) 12.00 gals. 850.00 10,200.00

Concrete Putty 8.00 gals. 900.00 7,200.00
Concrete Neutralizer 12.00 gals. 750.00 9,000.00
M Polituff 2.00 gals. 850.00 1,700.00
A Roof Paint Baguio green 12.00 gals. 850.00 10,200.00
T Flat Latex White 12.00 gals. 850.00 10,200.00
E Semi-Gloss Latex white 12.00 gals. 850.00 10,200.00
R Quick Dry Enamel Chocolate Brown 12.00 gals. 850.00 10,200.00
I Quick Dry Enamel white 12.00 gals. 850.00 10,200.00
A Paint Thinner 4.00 gals. 900.00 3,600.00
L Paint Brush 4" 2.00 pcs. 150.00 300.00
S Paint Brush 2" 2.00 pcs. 100.00 200.00
Rollet Paint (7") with pan 2.00 pcs. 280.00 560.00
Lettering Brush 1" 1.00 pcs. 160.00 160.00
Lettering Brush 1/2" 1.00 pcs. 120.00 120.00
Sand paper #100 10.00 pcs. 150.00 1,500.00
Sand paper #200 10.00 pcs. 200.00 2,000.00
Sub-total 97,740.00

No. of No. of Hourly

3) Name and Capacity Total Cost
Men Days Rate
E
Q
U
I
P
M
E
N
T
Sub-total

No. of No. of Hourly

4) Designation of Personnel Total Cost
Men Hours Rate

L Foreman 1 10 600.00 6,000.00

A Skilled Laborer 4 10 450.00 18,000.00
B Unskilled Laborer 4 10 350.00 14,000.00
O
R Sub-total 38,000.00
5) ESTIMATED DIRECT COST (2+3+4) 135,750.00
7) UNIT DIRECT COST (5/1) 135,740.00
8) MARK-UP (25% OF 5) 33,935.00
9) VALUE ADDED TAX [5% OF (5+7)] 8,483.75
10) TOTAL COST OF ITEM (5+7+8) 178,158.75
11) UNIT COST OF ITEM (9/1) 178,158.75