DETAILED UNIT PRICE ANALYSIS

Project Name: Two - Storey Residential Building

Location: Brgy. Pulong Niogan, Mabini Batangas

Item No./ Description: Mechanical
Unit of Measurement: l.s
Quantity: 1
Designation No. of Person No. of Days Daily Rate Amount
A Labor
a. Construction Foreman 1 1 925.04 925.04
b. Skilled Laborer 2 1 681.583 1,363.17
-

Sub-Total for A 2,288.20

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools 228.82

Sub-Total for B 228.82

C. Total (A+B) 2,517.02
D. Output per hour =
E. Direct Unit Cost (C÷D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. 1.5 HP Air Conditioning Unit pc 4 15,150.00 60,600.00
Consumables 3,030.00

Sub-Total for F 63,630.00

G. Direct Unit Cost (E+F) 66,147.02
H. Overhead, Contingencies & Miscellaneous (OCM) per DO 197, s. 2016 12% of G 7,937.64
I. Contractor's Profit (CP) 10% of G 6,614.70
J. Value Added Tax (VAT) 5% of (G+H+I) 4,034.97
K. Total Unit Cost (G+H+I+J) 84,734.34
L Total Unit Cost (K÷Quantity) 84,734.34