DETAILED UNIT PRICE ANALYSIS

Project Name: Two - Storey Residential Building

Location: Brgy. Pulong Niogan, Mabini Batangas

Item No./ Description: 150 mm CHB Non Load BearinglLoad Bearing
Unit of Measurement: sq.m
Quantity: 3.83
Designation No. of Person No. of Days Rate Amount
A Labor
a. Construction Foreman 1 11 925.04 10,175.42
b. Skilled Laborer 3 11 681.583 22,492.24
c. Unskilled laborer 6 11 524.318 34,604.99
-

Sub-Total for A 67,272.65

Name and Capacity No. of Units No. of Days Rate Amount

B. Equipment
a. Bagger Mixer 1 38 1,376 52,288.00
b. Minor Tools 6,727.26

Sub-Total for B 59,015.26

C. Total (A+B) 126,287.91
D. Output per hour =
E. Direct Unit Cost (C÷D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. CHB pc 4,507.00 15 67,605.00
b. Sand cu.m 16 850 13,600.00
c. Concrete bags 189 249 47,061.00
Consumables 6,413.30

Sub-Total for F 134,679.30

G. Direct Unit Cost (E+F) 260,967.21
H. Overhead, Contingencies & Miscellaneous (OCM) per DO 197, s. 2016 12% of G 31,316.07
I. Contractor's Profit (CP) 10% of G 26,096.72
J. Value Added Tax (VAT) 5% of (G+H+I) 15,919.00
K. Total Unit Cost (G+H+I+J) 334,299.00
L Total Unit Cost (K÷Quantity) 87,398.43