INPUT ON

PROJECT TITLE: PROPOSED ONE STOREY TWO B

PROJECT LOCATION:

Item of Works Qty Units

Item
Number
ARCHIT
800(1) CLEARING AND GRUBBING 200.00 SQ.M.
INDIVIDUAL REMOVAL OF TREES (UPTO 300MM
800(3)a DIAMETER) 2.00 EACH
803(1)a STRUCTURE EXCAVATION (COMMON SOIL) 23.00 CU.M.
803(1)a STRUCTURE EXCAVATION (SOFT ROCK) - CU.M.
804(4) GRAVEL BEDDING 3.00 CU.M.

REINFORCING STEEL OF REINFORCED CONCRETE

902(1) STRUCTURES FOR ONE-STOREY, GRADE 40/60 1,200.00 KGS.

REINFORCING STEEL OF REINFORCED CONCRETE

902(1) STRUCTURES FOR TWO UPTO FIVE STOREY 50.00 KGS.

STRUCTURAL CONCRETE FOR FOOTING AND

900(1)c2 SLAB ON FILL (CLASS A, 28 DAYS) 12.40 CU.M.
STRUCTURAL CONCRETE FOR FOOTING TIE
BEAM, COLUMN, SUSPENDED SLAB,
900(1) GIRDER/BEAM (CLASS A, 28 DAYS) 23.60 CU.M.

FORMWORKS AND FALSEWORKS (FOR ONE-

903(2) STOREY BUILDING) 49.00 SQ.M.

100MM CHB NON LOAD BEARING/LOAD

1046 BEARING (INCLUDING REINFORCING STEEL) 189.00 SQ.M.
150mm. CHB NON LOAD BEARING (including
1046 Reinforcing Steel) 36.00 SQ.M.
CEMENT PLASTER FINISH WITH 19MM THICK &
1027(1) 1:3 MORTAR MIXTURE 420.00 SQ.M.

1047(2)b STRUCTURAL STEEL ROOF TRUSS - KGS.

1047(2)c STRUCTURAL STEEL PURLINS 200.00 KGS.

1013(1) CORRUGATED METAL ROOFING - SQ.M.

FABRICATED METAL ROOFING ACCESSORY
(RIDGE/HIP ROLLS/FLASHING/COUNTER
1013(2) FLASHING/ VALLEY ROLL) 38.00 M.
FABRICATED METAL ROOFING ACCESSORY
1013(2) (GUTTER) 13.00 M.
PREPAINTED METAL SHEETS (CORRUGATE,
1014 SHORT SPAN/LONG SPAN) - SQ.M.
PREPAINTED METAL SHEETS (RIB TYPE 0.4-
1014 0.5MM THICK) 140.00 SQ.M.
1016(1)a WATERPROOFING CEMENT BASE 66.00 SQ.M.
UNGLAZED TILES/ GRANITE TILES/ SYNTHETIC
1018 GRANITE TILES 80.00 SQ.M.
FIBER CEMENT BOARD/MARINE
PLYWOOD/ORDINARY PLYWOOD ON METAL
1003(1) FRAME CEILING 130.00 SQ.M.

1010(2)a HOLLOW CORE FLUSH DOOR 5.04 SQ.M.

WOODEN PANEL DOOR WITH HEAVY DUTY
1010(2) DOOR KNOB 2.10 SQ.M.
PVC DOORS AND FRAMES W/ HEAVY DUTY
1043(1) DOOR KNOB 1.26 SQ.M.

1032(1)a PAINTING WORKS (MASONRY PAINTING) 540.00 SQ.M.

1032(1)c PAINTING WORKS (METAL PAINTING) 45.00 SQ.M.
SUPPLY AND INSTALLATION OF ANALOK TYPE
SPL - ? SLIDING WINDOW 11.34 SQ.M.

SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S.

P
50MM DIA - 100MM DIA SANITARY PVC PIPE,
1001(1)a SERIES 600/1000 12.00 M.

1002(6) WATERLINE PIPES & FITTINGS 1.00 L.S.

WATER CLOSET/ URINAL W/ COMPLETE

1002(5) ACCESSORIES 1.00 SET
KITCHEN SINK/ SCRUB/ SLOP SINK W/ COMPLETE
1002(5) ACCESSORIES 1.00 SET
 WALL HANG/COUNTERTOP/ UNDER COUNTER
1002(5) LAVATORY W/ COMPLETE ACCESSORIES 1.00 SET

1002(5) FLOOR DRAIN PLATES (ANY SIZE) 2.00 SET

SOAP HOLDER /TOILET SOAP/LIQUID

1002(5) SOAP/TISSUE HOLDER 1.00 SET

1002(5)p FACIAL MIRROR 0.50 SQ.M.

(INPUT OTHER PLUMBING WORK ITEM THAT IS
SPL- ? NOT FOUND IN THIS SPREADSHEET) 1.00 L.S.
E

1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT 200.00 M.

1100 JUNCTION UTILITY/PULL / SQUARE BOX 33.00 PC.

1.6MM2 - 5.5MM2 ELECTRIC WIRE

1101(2) (TW/THHN/TWHN2) 600.00 M.
SINGLE CONVINENCE OUTLET/ RECEPTACLE,
GROUNDING TYPE/HEAVY DUTY CONVENIENCE
1101 OUTLET 13.00 SET
DUPLEX CONVINENCE OUTLET/ RECEPTACLE,
GROUNDING TYPE/HEAVY DUTY CONVENIENCE
1101 OUTLET 10.00 SET

PANEL BOARD WITH MAIN BREAKER/BRANCHES,

1102 3 WIRES, 1 NEUTRAL, 50AMP-200AMP 1.00 SET
FLOURESCENT LIGHTING FIXTURE WITH
BALLAST/ LIGHT EMITTING DIODE (LED) BULB, 1
1103(2) BULB 40.00 SET
(INPUT OTHER ELECTRICAL WORK ITEM THAT IS
SPL- ? NOT FOUND IN THIS SPREADSHEET) 1.00 L.S.

MARK-UPS
OCM 5%
PROFIT 10%
VALUE ADDED TAX (VAT) 0%
 INPUT ONLY ON GRAY CELLS

POSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

DIRECT COST
Remarks
Manpower Equipment/
/Labor Tools Materials
ARCHITECTURAL / CIVIL WORKS
Area of the project for clearing 600.00 21,555.20 -

Number of trees to be removed from project site 550.00 3,908.94 -

Volume to be excavated by Backhoe 287.50 4,905.90 -
Volume to be excavated by Backhoe - - -
Putting gravel as bedding in foundation 625.00 677.50 4,200.00

After estimating the number of steel bars by direct

counting on plan, get its total weight in kgs. 7,738.54 3,772.43 96,201.00

This is for two to 5 storey only. After estimating the

number of steel bars by direct counting on plan, get
its total weight in kgs. 358.27 146.45 4,008.38

Total concrete volume of Footing & Slab on grade 13,025.21 7,276.75 55,942.60

Total volume of concrete for beam, column tie beam,

suspended slab & girder 32,777.78 18,311.85 99,391.40
Area of the surface to be covered. E.i. compute the
areas of columns, beams and other structural
members that need form for concreting 9,285.80 928.58 29,647.03

Total area of wall using 4" CHB 19,764.71 10,475.29 120,511.13

Total area of wall using 6" CHB 4,528.30 2,400.00 33,660.00

Total area of concrete surface to be plastered 26,526.32 2,652.63 57,141.00

Determine the steel materials by direct counting on
plan, then convert it to weight in kilograms - - -
 Determine the number of C-Purlins by direct
counting on plan, then convert it to weight in
kilograms 995.02 895.52 16,107.00
Determine the roof area to be covered by corrugated
roof sheet - - -

Determine the total length of Flashing, Ridge Roll and

Valley Roll 855.00 85.50 8,167.21

Determine the total length of Gutter 247.88 24.79 2,941.34

Determine the roof area to be covered by prepainted
corrugated roof sheet - - -
Determine the roof area to be covered by prepainted
rib-type roof sheet 13,903.94 1,390.39 53,354.00
Determine the area for waterproofing 7,920.00 792.00 3,499.47

Determine the area for tiles 29,743.59 2,974.36 70,502.00

Determine the area for Ceiling 28,761.06 2,876.11 125,787.57

Determine and input the total area of flush type door 3,543.75 354.38 11,550.00

Determine the total area of Wooden Panel Door 1,604.17 160.42 6,600.00

Determine the total area of PVC Door 900.00 90.00 2,625.00

Determine the area of concrete surface for painting 77,142.86 - 78,160.10

Determine the area of metal surface for painting 6,750.00 - 22,411.13

Determine the total area of sliding window - - 45,360.00

If you need additional item that is not found in this

spreadsheet, you may use this and go to "Other
Item" Tab to create item of work - - -
PLUMBING WORKS
Determine the number and length of Sanitary Pipes
by Sizes and indicate in in the estimate DUPA tab 1,100.00 110.00 1,980.00

It is suggested that the unit for this item is always

1.00 Lump Sum. The estimator shall go to its DUPA
tab and indicate the necessary materials, tools and
manpower 2,200.00 220.00 2,780.00
Input the total quantity of the water closet plus
urinal. Also, go to the DUPA and input in the
necessary materials. 450.00 45.00 6,600.00
Input the total quantity of the Sinks. Also, go to the
DUPA and input in the necessary materials. 450.00 45.00 4,950.00
Input the total quantity of the Countertops/Lavatory.
Also, go to the DUPA and input in the necessary
materials. 450.00 45.00 3,850.00
Input the total number of floor drain. Go to DUPA
and update or input the necessary materials 180.00 18.00 770.00

Input the total number of Toilet & Soap Holder. Go

to DUPA and update or input the necessary materials 168.75 16.88 385.00
Input the area of the mirrior. Update the DUPA by
inputting the necessary materials 281.25 28.13 495.00
Go to DUPA Tab and input the necessary materials,
manpower and equipment requirements. - - -
ELECTRICAL WORKS
Input the total length of the conduit and update the
materials requirement in the DUPA Tab 12,733.45 1,273.35 3,300.00

Inpu the total number of utility box, junction box. Go

to DUPA Tab and update the necessary materials 2,970.00 297.00 1,633.50
Input the total length of Electrical Wire. Go to DUPA
Tab and breakdown the materials accroding to wire
size 5,400.00 540.00 19,140.00

Input the total number of Single Convenience Outlet 731.25 - 2,574.00

Input the total number of Double Convenience

Outlet 675.00 - 2,530.00
Input the number of set. Go to DUPA tab and update
the materials component and indicate the needed
Circuit Breakers. 1,512.50 - 6,656.00

Count and input the number of Bulbs. Go to DUPA

tab to update the materials requirements 9,000.00 900.00 7,920.00
Go to DUPA Tab and input the necessary materials,
manpower and equipment requirements. - - -
326,736.90 90,193.33 1,013,330.86

Manpower / Equipment/
Labor Tools Materials
BUILDING

INDIRECT COST

OCM Profit VAT Total Cost Unit Cost

1,107.76 2,215.52 - 25,478.48 127.39

222.95 445.89 - 5,127.78 2,563.89

259.67 519.34 - 5,972.41 259.67
- - - - #DIV/0!
275.13 550.25 - 6,327.88 2,109.29

5,385.60 10,771.20 - 123,868.77 103.22

225.66 451.31 - 5,190.07 103.80

3,812.23 7,624.46 - 87,681.24 7,071.07

7,524.05 15,048.10 - 173,053.18 7,332.76

1,993.07 3,986.14 - 45,840.62 935.52

7,537.56 15,075.11 - 173,363.80 917.27

2,029.42 4,058.83 - 46,676.55 1,296.57

4,316.00 8,632.00 - 99,267.94 236.35

- - - - #DIV/0!
 899.88 1,799.75 - 20,697.17 103.49

- - - - #DIV/0!

455.39 910.77 - 10,473.87 275.63

160.70 321.40 - 3,696.11 284.32

- - - - #DIV/0!

3,432.42 6,864.83 - 78,945.58 563.90

610.57 1,221.15 - 14,043.19 212.78

5,161.00 10,321.99 - 118,702.94 1,483.79

7,871.24 15,742.47 - 181,038.45 1,392.60

772.41 1,544.81 - 17,765.35 3,524.87

418.23 836.46 - 9,619.28 4,580.61

180.75 361.50 - 4,157.25 3,299.40

7,765.15 15,530.30 - 178,598.40 330.74

1,458.06 2,916.11 - 33,535.30 745.23

2,268.00 4,536.00 - 52,164.00 4,600.00

- - - - -

159.50 319.00 - 3,668.50 305.71

260.00 520.00 - 5,980.00 5,980.00

354.75 709.50 - 8,159.25 8,159.25

272.25 544.50 - 6,261.75 6,261.75

 217.25 434.50 - 4,996.75 4,996.75

48.40 96.80 - 1,113.20 556.60

28.53 57.06 - 656.22 656.22

40.22 80.44 - 925.03 1,850.06

- - - - -

865.34 1,730.68 - 19,902.81 99.51

245.03 490.05 - 5,635.58 170.78

1,254.00 2,508.00 - 28,842.00 48.07

165.26 330.53 - 3,801.04 292.39

160.25 320.50 - 3,685.75 368.58

408.43 816.85 - 9,393.78 9,393.78

891.00 1,782.00 - 20,493.00 512.33

- - - -
71,513.05 143,026.11 - 1,644,800.25

OCM Profit VAT Total Cost

PROJECT TITLE: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING
Project Location: -

BREAKDOWN OF EXPENDITURES % OF TOTAL AMOUNT

DIRECT COST:
Materials 61.6% 1,013,330.86
Labor/Manpower 19.9% 326,736.90
Equipment/Tools Expenses 5.5% 90,193.33
SUB-TOTAL (DIRECT COST) 0.87 1,430,261.09
INDIRECT COST:
Overhead, Contingency & Misc. 4.3% 71,513.05
Contractor's Profit 8.7% 143,026.11
Value Added Tax 0.0% 0.00
SUB-TOTAL (INDIRECT COST)
TOTAL PROJECT COST 100% 1,644,800.25

Prepared by:

Licensed Engineer/Registered Master Plumber/Master Electrician

 #REF!

#REF! PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

#REF! Php -

MARK-UPS
TOTAL MARK-UP
ITEM ESTIMATED IN PERCENT TOTAL UNIT
DESCRIPTION QUANTITY UNIT VAT TOTAL COST
NO. DIRECT COST INDIRECT COST COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
-1 (2) (3) (4) (5) (6) (7) (8)
(5)X(8) (5)+(9)) (9)+(10) (5)+(11) (12)/(3)
ARCHITECTURAL / CIVIL WORKS
800(1) CLEARING AND GRUBBING 200.00 SQ.M. 22,155.20 5% 10% 15% 3,323.28 0.00 3,323.28 25,478.48 127.39
800(3)a INDIVIDUAL REMOVAL OF TREES (UPTO 2.00 EACH 4,458.94 5% 10% 15% 668.84 0.00 668.84 5,127.78 2,563.89
803(1)a 300MM DIAMETER)
STRUCTURE EXCAVATION (COMMON SOIL) 23.00 CU.M. 5,193.40 5% 10% 15% 779.01 0.00 779.01 5,972.41 259.67
803(1)a STRUCTURE EXCAVATION (SOFT ROCK) 0.00 CU.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
804(4) GRAVEL BEDDING 3.00 CU.M. 5,502.50 5% 10% 15% 825.38 0.00 825.38 6,327.88 2,109.29

902(1) REINFORCING STEEL OF REINFORCED 1,200.00 KGS. 107,711.97 5% 10% 15% 16,156.80 0.00 16,156.80 123,868.77 103.22
CONCRETE STRUCTURES FOR ONE-
STOREY, GRADE 40/60

902(1) REINFORCING STEEL OF REINFORCED 50.00 KGS. 4,513.10 5% 10% 15% 676.97 0.00 676.97 5,190.07 103.80
CONCRETE STRUCTURES FOR TWO UPTO
FIVE STOREY
900(1)c2 STRUCTURAL CONCRETE FOR FOOTING 12.40 CU.M. 76,244.56 5% 10% 15% 11,436.68 0.00 11,436.68 87,681.24 7,071.07
AND SLAB ON FILL (CLASS A, 28 DAYS)
900(1) STRUCTURAL CONCRETE FOR FOOTING 23.60 CU.M. 150,481.03 5% 10% 15% 22,572.15 0.00 22,572.15 173,053.18 7,332.76
903(2) TIE BEAM, COLUMN,
FORMWORKS SUSPENDED SLAB,
AND FALSEWORKS (FOR 49.00 SQ.M. 39,861.41 5% 10% 15% 5,979.21 0.00 5,979.21 45,840.62 935.52
1046 GIRDER/BEAM
100MM CHB NON LOADA,BEARING/LOAD
ONE-STOREY (CLASS
BUILDING) 28 DAYS) 189.00 SQ.M. 150,751.13 5% 10% 15% 22,612.67 0.00 22,612.67 173,363.80 917.27
BEARING (INCLUDING REINFORCING STEEL)

1046 150mm. CHB NON LOAD BEARING (including 36.00 SQ.M. 40,588.30 5% 10% 15% 6,088.25 0.00 6,088.25 46,676.55 1,296.57
Reinforcing Steel)

Page 11 of 61
1027(1) CEMENT PLASTER FINISH WITH 19MM 420.00 SQ.M. 86,319.95 5% 10% 15% 12,947.99 0.00 12,947.99 99,267.94 236.35
THICK & 1:3 MORTAR MIXTURE
1047(2)b STRUCTURAL STEEL ROOF TRUSS 0.00 KGS. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
1047(2)c STRUCTURAL STEEL PURLINS 200.00 KGS. 17,997.54 5% 10% 15% 2,699.63 0.00 2,699.63 20,697.17 103.49
1013(1) CORRUGATED METAL ROOFING 0.00 SQ.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
1013(2) FABRICATED METAL ROOFING ACCESSORY 38.00 M. 9,107.71 5% 10% 15% 1,366.16 0.00 1,366.16 10,473.87 275.63
(RIDGE/HIP ROLLS/FLASHING/COUNTER
FLASHING/ VALLEY ROLL)

1013(2) FABRICATED METAL ROOFING ACCESSORY 13.00 M. 3,214.01 5% 10% 15% 482.10 0.00 482.10 3,696.11 284.32
(GUTTER)
1014 PREPAINTED METAL SHEETS 0.00 SQ.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
(CORRUGATE, SHORT SPAN/LONG SPAN)
1014 PREPAINTED METAL SHEETS (RIB TYPE 0.4- 140.00 SQ.M. 68,648.33 5% 10% 15% 10,297.25 0.00 10,297.25 78,945.58 563.90
0.5MM THICK)
1016(1)a WATERPROOFING CEMENT BASE 66.00 SQ.M. 12,211.47 5% 10% 15% 1,831.72 0.00 1,831.72 14,043.19 212.78

1018 UNGLAZED TILES/ GRANITE TILES/ 80.00 SQ.M. 103,219.95 5% 10% 15% 15,482.99 0.00 15,482.99 118,702.94 1,483.79
SYNTHETIC GRANITE TILES
1003(1) FIBER CEMENT BOARD/MARINE 130.00 SQ.M. 157,424.74 5% 10% 15% 23,613.71 0.00 23,613.71 181,038.45 1,392.60
PLYWOOD/ORDINARY PLYWOOD ON METAL
FRAME CEILING
1010(2)a HOLLOW CORE FLUSH DOOR 5.04 SQ.M. 15,448.13 5% 10% 15% 2,317.22 0.00 2,317.22 17,765.35 3,524.87

1010(2) WOODEN PANEL DOOR WITH HEAVY DUTY 2.10 SQ.M. 8,364.59 5% 10% 15% 1,254.69 0.00 1,254.69 9,619.28 4,580.61
DOOR KNOB
1043(1) PVC DOORS AND FRAMES W/ HEAVY DUTY 1.26 SQ.M. 3,615.00 5% 10% 15% 542.25 0.00 542.25 4,157.25 3,299.40
DOOR KNOB
1032(1)a PAINTING WORKS (MASONRY PAINTING) 540.00 SQ.M. 155,302.96 5% 10% 15% 23,295.44 0.00 23,295.44 178,598.40 330.74

1032(1)c PAINTING WORKS (METAL PAINTING) 45.00 SQ.M. 29,161.13 5% 10% 15% 4,374.17 0.00 4,374.17 33,535.30 745.23

SPL - ? SUPPLY AND INSTALLATION OF ANALOK 11.34 SQ.M. 45,360.00 5% 10% 15% 6,804.00 0.00 6,804.00 52,164.00 4,600.00
TYPE SLIDING WINDOW
SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
PLUMBING WORKS
1001(1)a 50MM DIA - 100MM DIA SANITARY PVC PIPE, 12.00 M. 3,190.00 5% 10% 15% 478.50 0.00 478.50 3,668.50 305.71
SERIES 600/1000

1002(6) WATERLINE PIPES & FITTINGS 1.00 L.S. 5,200.00 5% 10% 15% 780.00 0.00 780.00 5,980.00 5,980.00

Page 12 of 61
1002(5) WATER CLOSET/ URINAL W/ COMPLETE 1.00 SET 7,095.00 5% 10% 15% 1,064.25 0.00 1,064.25 8,159.25 8,159.25
1002(5) ACCESSORIES
KITCHEN SINK/ SCRUB/ SLOP SINK W/ 1.00 SET 5,445.00 5% 10% 15% 816.75 0.00 816.75 6,261.75 6,261.75
COMPLETE ACCESSORIES

1002(5) WALL HANG/COUNTERTOP/ UNDER 1.00 SET 4,345.00 5% 10% 15% 651.75 0.00 651.75 4,996.75 4,996.75
COUNTER LAVATORY W/ COMPLETE
ACCESSORIES
1002(5) FLOOR DRAIN PLATES (ANY SIZE) 2.00 SET 968.00 5% 10% 15% 145.20 0.00 145.20 1,113.20 556.60

1002(5) SOAP HOLDER /TOILET SOAP/LIQUID 1.00 SET 570.63 5% 10% 15% 85.59 0.00 85.59 656.22 656.22
1002(5)p SOAP/TISSUE HOLDER
FACIAL MIRROR 0.50 SQ.M. 804.38 5% 10% 15% 120.66 0.00 120.66 925.03 1,850.06

SPL- ? (INPUT OTHER PLUMBING WORK ITEM 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
THAT IS NOT FOUND IN THIS
SPREADSHEET)
ELECTRICAL WORKS
1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT 200.00 M. 17,306.80 5% 10% 15% 2,596.02 0.00 2,596.02 19,902.81 99.51
1100 JUNCTION UTILITY/PULL / SQUARE BOX 33.00 PC. 4,900.50 5% 10% 15% 735.08 0.00 735.08 5,635.58 170.78
1101(2) 1.6MM2 - 5.5MM2 ELECTRIC WIRE 600.00 M. 25,080.00 5% 10% 15% 3,762.00 0.00 3,762.00 28,842.00 48.07
(TW/THHN/TWHN2)
1101 SINGLE CONVINENCE OUTLET/ 13.00 SET 3,305.25 5% 10% 15% 495.79 0.00 495.79 3,801.04 292.39
RECEPTACLE, GROUNDING TYPE/HEAVY
DUTY CONVENIENCE OUTLET

1101 DUPLEX CONVINENCE OUTLET/ 10.00 SET 3,205.00 5% 10% 15% 480.75 0.00 480.75 3,685.75 368.58
RECEPTACLE, GROUNDING TYPE/HEAVY
DUTY CONVENIENCE OUTLET

1102 PANEL BOARD WITH MAIN 1.00 SET 8,168.50 5% 10% 15% 1,225.28 0.00 1,225.28 9,393.78 9,393.78
BREAKER/BRANCHES, 3 WIRES, 1 NEUTRAL,
1103(2) 50AMP-200AMP
FLOURESCENT LIGHTING FIXTURE WITH 40.00 SET 17,820.00 5% 10% 15% 2,673.00 0.00 2,673.00 20,493.00 512.33
BALLAST/ LIGHT EMITTING DIODE (LED)
BULB, 1 BULB

SPL- ? (INPUT OTHER ELECTRICAL WORK ITEM 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
THAT IS NOT FOUND IN THIS
SPREADSHEET)
Php 1,644,800.25

Prepared by:

Licensed Engineer/Registered Master Plumber/Master Electrician

Page 13 of 61
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 800(1) CLEARING AND GRUBBING

Unit of Measurement: SQ.M.
Output per day: 500.00 SQ.M./DAY
Quantity: 200.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.40 700.00 280.00
b. Laborer 2 0.40 400.00 320.00

Sub-Total for A P 600.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Dump Truck 2 0.40 10,816.00 8,652.80
b. Payloader 1 0.40 13,864.00 5,545.60
c. Bulldozer 1 0.40 18,392.00 7,356.80

Sub-Total for B P 21,555.20

C. Total (A+B) 22,155.20
D. Output per day = 500.00 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
N/A

Sub-Total for E P
F. Direct Cost (C+E) 22,155.20
G. Overhead, Contingencies & Miscellaneous 5% 1,107.76
H. Contractor's Profit (CP) 10% 2,215.52
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 25,478.48
k. Total Unit Cost 127.39
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 800(3)a INDIVIDUAL REMOVAL OF TREES (UPTO 300MM DIAMETER)

Unit of Measurement: EACH
Output per day: 8.00 EACH/DAY
Quantity: 2.00 EACH

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.25 800.00 200.00
b. Skilled Laborer 1 0.25 600.00 150.00
c. Laborer 2 0.25 400.00 200.00

Sub-Total for A P 550.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Backhoe 1 0.50 16,599.00 8,299.50
b. Dump Truck 1 0.34 10,816.00 3,677.44
c. Chainsaw 1 0.34 600.00 204.00
Minor Tools (5% of Labor Cost) 1 27.50

Sub-Total for B P 3,908.94

C. Total (A+B) 4,458.94
D. Output per day = 8.00 EACH/DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
N/A

Sub-Total for E P
F. Direct Cost (C+E) 4,458.94
G. Overhead, Contingencies & Miscellaneous 5% 222.95
H. Contractor's Profit (CP) 10% 445.89
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 5,127.78
k. Total Unit Cost 2,563.89
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 803(1)a STRUCTURE EXCAVATION (COMMON SOIL)

Unit of Measurement: CU.M.
Output per day: 160.00 CU.M./DAY
Quantity: 23.00 CU.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.14 800.00 115.00
b. Laborer 3 0.14 400.00 172.50

Sub-Total for A P 287.50

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Dump Truck 2 0.14 10,816.00 3,109.60
b. Backhoe 1 0.14 12,296.00 1,767.55
Minor Tools (10%) 28.75

Sub-Total for B P 4,905.90

C. Total (A+B) 5,193.40
D. Output per day = 160.00 CU.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
N.A.

Sub-Total for E P
F. Direct Cost (C+E) 5,193.40
G. Overhead, Contingencies & Miscellaneous 5% 259.67
H. Contractor's Profit (CP) 10% 519.34
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 5,972.41
k. Total Unit Cost 259.67
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 803(1)a STRUCTURE EXCAVATION (SOFT ROCK)

Unit of Measurement: CU.M.
Output per day: 112.00 CU.M./DAY
Quantity: 0.00 CU.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.00 800.00 0.00
b. Laborer 3 0.00 400.00 0.00

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Dump Truck 2 0.00 10,816.00 0.00
b. Backhoe 1 0.00 12,296.00 0.00
c. Backhoe with Breaker 1 0.00 16,599.60 0.00
Minor Tools (10%) 0.00

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 112.00 CU.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
N.A.

Sub-Total for E P
F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 804(4) GRAVEL BEDDING

Unit of Measurement: CU.M.
Output per day: 9.60 CU.M./DAY
Quantity: 3.00 CU.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.31 800.00 250.00
b. Laborer 3 0.31 400.00 375.00

Sub-Total for A P 625.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Plate Compactor 2 0.31 984.00 615.00
Minor Tools (10%) 62.50

Sub-Total for B P 677.50

C. Total (A+B) 1,302.50
D. Output per day = 9.60 CU.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Gravel Bedding 3.00 cu.m. 1400.00 4,200.00

Sub-Total for E P 4,200.00

F. Direct Cost (C+E) 5,502.50
G. Overhead, Contingencies & Miscellaneous 5% 275.13
H. Contractor's Profit (CP) 10% 550.25
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 6,327.88
k. Total Unit Cost 2,109.29
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 902(1) REINFORCING STEEL OF REINFORCED CONCRETE STRUCTURES FOR ONE-STOREY, GRADE
Unit of Measurement: KGS. 40/60
Output per day: 1,147.50 KGS./DAY
Quantity: 1,200.00 KGS.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 1.046 800.00 836.60
b. Skilled Laborer 3 1.046 600.00 1,882.35
b. Laborer 12 1.046 400.00 5,019.59

Sub-Total for A P 7,738.54

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Bar Cutter 1 0.52 1,758.00 919.21
b. Bar Bender 1 0.52 2,812.00 1,470.32
c. Cargo Truck/Hauling Truck 1 0.16 8,816.00 1,382.90

Sub-Total for B P 3,772.43

C. Total (A+B) 11,510.97
D. Output per day = 1,147.50 KGS./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Deformed Reinforcing Steel Bar (Grade 40) 1200.00 kgs. 75.00 90,000.00
b. #16 G.I. Tie-wire 18.00 kgs. 90.00 1,620.00
Consumables (5% of Materials Cost) 4,581.00

Sub-Total for E P 96,201.00

F. Direct Cost (C+E) 107,711.97
G. Overhead, Contingencies & Miscellaneous 5% 5,385.60
H. Contractor's Profit (CP) 10% 10,771.20
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 123,868.77
k. Total Unit Cost 103.22

Input here the quantity of Steel Bars:

Unit Wt. Total kgs
*25mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 3.86 23.13
*20mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 2.47 14.80
*16mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 1.58 9.47
*12mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 0.89 5.33
*10mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 0.62 3.70

56.43
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 902(1) REINFORCING STEEL OF REINFORCED CONCRETE STRUCTURES FOR TWO UPTO FIVE
Unit of Measurement: KGS. STOREY
Output per day: 1,032.75 KGS./DAY
Quantity: 50.00 KGS.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.048 800.00 38.73
b. Skilled Laborer 3 0.048 600.00 87.15
b. Laborer 12 0.048 400.00 232.39

Sub-Total for A P 358.27

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Bar Cutter 1 0.02 1,758.00 42.56
b. Bar Bender 1 0.02 2,812.00 68.07
Minor Tools (10% of Labor Cost) 35.83

Sub-Total for B P 146.45

C. Total (A+B) 504.72
D. Output per day = 1,032.75 KGS./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Deformed Reinforcing Steel Bar (Grade 40) 50.00 kgs. 75.00 3,750.00
b. #16 G.I. Tie-wire 0.75 kg. 90.00 67.50
Consumables (5% of Materials Cost) 190.88

Sub-Total for E P 4,008.38

F. Direct Cost (C+E) 4,513.10
G. Overhead, Contingencies & Miscellaneous 5% 225.66
H. Contractor's Profit (CP) 10% 451.31
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 5,190.07
k. Total Unit Cost 103.80

Input here the quantity of Steel Bars:

Unit Wt. Total kgs
*25mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 3.86 23.13
*20mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 2.47 14.80
*16mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 1.58 9.47
*12mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 0.89 5.33
*10mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 0.62 3.70

56.43
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 900(1)c2 STRUCTURAL CONCRETE FOR FOOTING AND SLAB ON FILL (CLASS A, 28 DAYS)
Unit of Measurement: CU.M.
Output per day: 2.86 CU.M./DAY
Quantity: 12.40 CU.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Concrete Pouring Works
a. Construction Foreman/Engineering Assistant 1 4.342 800.00 3,473.39
b. Skilled Laborer 1 4.342 600.00 2,605.04
c. Laborer 4 4.342 400.00 6,946.78

Sub-Total for A P 13,025.21

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. One Bagger Mixer 1 4.342 1,376.00 5,974.23
Minor Tools (10% of Labor Cost) 1,302.52

Sub-Total for B P 7,276.75

C. Total (A+B) 20,301.96
D. Output per day = 2.86 CU.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Portland Cement 112.84 bags 265.00 29,902.60
b. Sand 6.20 cu.m. 1,400.00 8,680.00
c. Gravel 12.40 cu.m. 1,400.00 17,360.00

Sub-Total for E P 55,942.60

F. Direct Cost (C+E) 76,244.56
G. Overhead, Contingencies & Miscellaneous 5% 3,812.23
H. Contractor's Profit (CP) 10% 7,624.46
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 87,681.24
k. Total Unit Cost 7,071.07
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: STRUCTURAL CONCRETE FOR FOOTING TIE BEAM, COLUMN, SUSPENDED SLAB,
GIRDER/BEAM (CLASS A, 28 DAYS)
900(1)
Unit of Measurement: CU.M.
Output per day: 2.16 CU.M./DAY
Quantity: 23.60 CU.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Concrete Pouring Works
a. Construction Foreman/Engineering Assistant 1 10.926 800.00 8,740.74
b. Skilled Laborer 1 10.926 600.00 6,555.56
c. Laborer 4 10.926 400.00 17,481.48

Sub-Total for A P 32,777.78

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. One Bagger Mixer 1 10.926 1,376.00 15,034.07
Minor Tools (10% of Labor Cost) 3,277.78

Sub-Total for B P 18,311.85

C. Total (A+B) 51,089.63
D. Output per day = 2.16 CU.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Portland Cement 214.76 bags 265.00 56,911.40
b. Sand 11.80 cu.m. 1,200.00 14,160.00
c. Gravel 23.60 cu.m. 1,200.00 28,320.00

Sub-Total for E P 99,391.40

F. Direct Cost (C+E) 150,481.03
G. Overhead, Contingencies & Miscellaneous 5% 7,524.05
H. Contractor's Profit (CP) 10% 15,048.10
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 173,053.18
k. Total Unit Cost 7,332.76
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 903(2) FORMWORKS AND FALSEWORKS (FOR ONE-STOREY BUILDING)

Unit of Measurement: SQ.M.

Output per day: 25.92 SQ.M.DAY
Quantity: 49.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Installation:
a. Construction Foreman/Engineering Assistant 1 1.890 800.00 1,512.35
b. Skilled Laborer 2 1.890 600.00 2,268.52
c. Laborer 4 1.890 400.00 3,024.69

Stripping:
a. Construction Foreman/Engineering Assistant 1 0.775 800.00 620.06
b. Laborer 6 0.775 400.00 1,860.19

Sub-Total for A P 9,285.80

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

Minor Tools (10% of Labor Cost) 928.58

Sub-Total for B P 928.58

C. Total (A+B) 10,214.38
D. Output per day = 25.92 SQ.M.DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Ordinary Plywood - 3 uses 17.00 pcs. 890.00 15,132.67
b. Good Lumber - 3 uses 352.31 bd. Ft. 35.00 12,330.85
c. Assorted Common Wire Nails 10.29 kgs. 75.00 771.75
d. Consumables (5% of Materials Cost) 1,411.76

Sub-Total for E P 29,647.03

F. Direct Cost (C+E) 39,861.41
G. Overhead, Contingencies & Miscellaneous 5% 1,993.07
H. Contractor's Profit (CP) 10% 3,986.14
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 45,840.62
k. Total Unit Cost 935.52
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1046 100MM CHB NON LOAD BEARING/LOAD BEARING (INCLUDING REINFORCING STEEL)
Unit of Measurement: SQ.M.
Output per day: 30.60 SQ.M./DAY
Quantity: 189.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Concrete Pouring Works
a. Construction Foreman/Engineering Assistant 1 6.176 800.00 4,941.18
b. Mason 2 6.176 600.00 7,411.76
c. Laborer 3 6.176 400.00 7,411.76

Sub-Total for A P 19,764.71

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. One Bagger Mixer 1 6.176 1,376.00 8,498.82
Minor Tools (10% of Labor Cost) 1,976.47

Sub-Total for B P 10,475.29

C. Total (A+B) 30,240.00
D. Output per day = 30.60 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 100mm x 200mm x 400mm Concrete Hollow Blocks 2,457.00 pcs. 15.00 36,855.00
b. Portland Cement 99.23 bags 265.00 26,294.63
c. Washed Sand 7.56 cu.m. 1,400.00 10,584.00
75.00 45,927.00
Deformed Reinforcing Steel Bar (Sizes to be determined by
d. 612.36 kgs.
Estimator)
e. #16 G.I. Tie-wire 9.45 kgs. 90.00 850.50

Sub-Total for E P 120,511.13

F. Direct Cost (C+E) 150,751.13
G. Overhead, Contingencies & Miscellaneous 5% 7,537.56
H. Contractor's Profit (CP) 10% 15,075.11
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 173,363.80
k. Total Unit Cost 917.27
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1046 150mm. CHB NON LOAD BEARING (including Reinforcing Steel)
Unit of Measurement: SQ.M.
Output per day: 25.44 SQ.M./DAY
Quantity: 36.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Concrete Pouring Works
a. Construction Foreman/Engineering Assistant 1 1.415 800.00 1,132.08
b. Mason 2 1.415 600.00 1,698.11
c. Laborer 3 1.415 400.00 1,698.11

Sub-Total for A P 4,528.30

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. One Bagger Mixer 1 1.415 1,376.00 1,947.17
Minor Tools (10% of Labor Cost) 452.83

Sub-Total for B P 2,400.00

C. Total (A+B) 6,928.30
D. Output per day = 25.44 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 150mm x 200mm x 400mm Concrete Hollow Blocks 468.00 pcs. 18.00 8,424.00
b. Portland Cement 54.00 bags 265.00 14,310.00
c. Washed Sand 1.44 cu.m. 1,400.00 2,016.00
Deformed Reinforcing Steel Bar (Sizes to be determined by 75.00 8,748.00
d. 116.64 kgs.
Estimator)
e. #16 G.I. Tie-wire 1.80 kgs. 90.00 162.00

Sub-Total for E P 33,660.00

F. Direct Cost (C+E) 40,588.30
G. Overhead, Contingencies & Miscellaneous 5% 2,029.42
H. Contractor's Profit (CP) 10% 4,058.83
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 46,676.55
k. Total Unit Cost 1,296.57
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1027(1) CEMENT PLASTER FINISH WITH 19MM THICK & 1:3 MORTAR MIXTURE
Unit of Measurement: SQ.M.
Output per day: 57.000 SQ.M./DAY
Quantity: 420.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 7.37 800.00 5,894.74
b. Mason 2 7.37 600.00 8,842.11
c. Laborer 4 7.37 400.00 11,789.47

Sub-Total for A P 26,526.32

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 2,652.63

Sub-Total for B P 2,652.63

C. Total (A+B) 29,178.95
D. Output per day = 57.00 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Portland Cement 138.60 bags 265.00 36,729.00
b. Fine Sand 11.34 cu.m. 1,800.00 20,412.00

Sub-Total for E P 57,141.00

F. Direct Cost (C+E) 86,319.95
G. Overhead, Contingencies & Miscellaneous 5% 4,316.00
H. Contractor's Profit (CP) 10% 8,632.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 99,267.94
k. Total Unit Cost 236.35
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1047(2)b STRUCTURAL STEEL ROOF TRUSS

Unit of Measurement: KGS.
Output per day: 680.000 KGS./DAY
Quantity: 0.00 KGS.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 0.00 800.00 0.00
b. Skilled Laborer 2 0.00 600.00 0.00
c. Laborer 2 0.00 400.00 0.00

Erection:
a. Skilled Laborer 3 0.00 600.00 0.00
b. Laborer 3 0.00 400.00 0.00

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Welding Machine 1 0.000 2,160.00 0.00
b. Cutting Outfit 1 0.000 364.00 0.00
c. Truck Mounted Crane (20-25 mt) 1 0.00 14,176.00 0.00
Minor Tools (10% of Labor Cost) 0.00

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 680.00 KGS./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Structural Steel 0.00 kgs. 70.00 0.00
b. Acetylene 0.00 cyl 3,500.00 0.00
c. Oxygene 0.00 cyl 1,800.00 0.00
d. Welding Rod 0.00 kgs. 160.00 0.00
Consumable (5% of Materials Cost) 0.00

The estimate need to count and specify the stee materials and
compute for its weight in kilograms

Sub-Total for E P 0.00

F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1047(2)c STRUCTURAL STEEL PURLINS

Unit of Measurement: KGS.
Output per day: 723.600 KGS./DAY
Quantity: 200.00 KGS.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 0.28 800.00 221.12
b. Skilled Laborer 2 0.28 600.00 331.67
c. Laborer 4 0.28 400.00 442.23

Sub-Total for A P 995.02

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Welding Machine 2 0.207 2,160.00 895.52

Sub-Total for B P 895.52

C. Total (A+B) 1,890.54
D. Output per day = 723.60 KGS./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Structural Steel Purlins 210.00 kgs. 70.00 14,700.00
b. Welding Rod 4.00 kgs. 160.00 640.00
c. Consumable (5% of Materials Cost) 767.00

The estimate need to count and specify the stee materials and
compute for its weight in kilograms

Sub-Total for E P 16,107.00

F. Direct Cost (C+E) 17,997.54
G. Overhead, Contingencies & Miscellaneous 5% 899.88
H. Contractor's Profit (CP) 10% 1,799.75
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 20,697.17
k. Total Unit Cost 103.49
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1013(1) CORRUGATED METAL ROOFING

Unit of Measurement: SQ.M.
Output per day: 16.608 SQ.M./DAY
Quantity: 0.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 0.00 800.00 0.00
b. Skilled Laborer 1 0.00 600.00 0.00
c. Laborer 2 0.00 400.00 0.00

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of Labor Cost) 0.00

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 16.61 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Corrugated Roofing Sheet 0.00 sq.m. 400.00 0.00
b. Tekscrew/ J-bolt with Washers 0.00 pc. 1.50 0.00
c. Consumables (3% of Materials Costs) 0.00

The estimator may include additional materials such as insualtor

foam to meet the detailed engineering plan.

Sub-Total for E P 0.00

F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: FABRICATED METAL ROOFING ACCESSORY (RIDGE/HIP ROLLS/FLASHING/COUNTER

1013(2) FLASHING/ VALLEY ROLL)
Unit of Measurement: M.
Output per day: 80.000 M./DAY
Quantity: 38.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 0.48 800.00 380.00
b. Skilled Laborer 1 0.48 600.00 285.00
c. Laborer 1 0.48 400.00 190.00

Sub-Total for A P 855.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of Labor Cost) 85.50

Sub-Total for B P 85.50

C. Total (A+B) 940.50
D. Output per day = 80.00 M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
Ridge/Hip Rolls/Flashing/Valley Roll/ Counter Flashing (0.4- 183.33 6,966.67
a. 38.00 m
0.6mm Thk
b. Blind Rivets 722.00 pc. 1.33 962.67
c. Consumables (3% of Materials Costs) 237.88

Sub-Total for E P 8,167.21

F. Direct Cost (C+E) 9,107.71
G. Overhead, Contingencies & Miscellaneous 5% 455.39
H. Contractor's Profit (CP) 10% 910.77
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 10,473.87
k. Total Unit Cost 275.63
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1013(2) FABRICATED METAL ROOFING ACCESSORY (GUTTER)

Unit of Measurement: M.
Output per day: 94.400 M./DAY
Quantity: 13.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 0.14 800.00 110.17
b. Skilled Laborer 1 0.14 600.00 82.63
c. Laborer 1 0.14 400.00 55.08

Sub-Total for A P 247.88

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of Labor Cost) 24.79

Sub-Total for B P 24.79

C. Total (A+B) 272.67
D. Output per day = 94.40 M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
Ridge/Hip Rolls/Flashing/Valley Roll/ Counter Flashing (0.4- 183.33 2,383.33
a. 13.00 m
0.6mm Thk
b. 12" x 1" Plain GI Strap 39.00 pc. 5.00 195.00
c. Blind Rivets 208.00 pc. 1.33 277.33
d. Consumables (3% of Materials Costs) 85.67

Sub-Total for E P 2,941.34

F. Direct Cost (C+E) 3,214.01
G. Overhead, Contingencies & Miscellaneous 5% 160.70
H. Contractor's Profit (CP) 10% 321.40
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 3,696.11
k. Total Unit Cost 284.32
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1014 PREPAINTED METAL SHEETS (CORRUGATE, SHORT SPAN/LONG SPAN)
Unit of Measurement: SQ.M.
Output per day: 16.608 SQ.M./DAY
Quantity: 0.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 0.00 800.00 0.00
b. Skilled Laborer 1 0.00 600.00 0.00
c. Laborer 2 0.00 400.00 0.00

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of Labor Cos. 0.00

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 16.61 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Prepainted Metal Roof Sheets (0.4-0.6mm Thick) 0.00 sq.m. 320.00 0.00
b. Teks Screw/ J-Bolt With Washers 0.00 pc. 5.00 0.00
c. Consumables (3% of Materials Costs) 0.00

Sub-Total for E P 0.00

F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1014 PREPAINTED METAL SHEETS (RIB TYPE 0.4-0.5MM THICK)
Unit of Measurement: SQ.M.
Output per day: 22.152 SQ.M./DAY
Quantity: 140.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Fabrication:
a. Construction Foreman/Engineering Assistant 1 6.32 800.00 5,055.98
b. Skilled Laborer 1 6.32 600.00 3,791.98
c. Laborer 2 6.32 400.00 5,055.98

Sub-Total for A P 13,903.94

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of Labor Cos. 1,390.39

Sub-Total for B P 1,390.39

C. Total (A+B) 15,294.33
D. Output per day = 22.15 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Prepainted Metal Roof Sheets (Rib Type) 140.00 m 320.00 44,800.00
b. Teks Screw/ J-Bolt With Washers 1,400.00 pc. 5.00 7,000.00
c. Consumables (3% of Materials Costs) 1,554.00

Sub-Total for E P 53,354.00

F. Direct Cost (C+E) 68,648.33
G. Overhead, Contingencies & Miscellaneous 5% 3,432.42
H. Contractor's Profit (CP) 10% 6,864.83
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 78,945.58
k. Total Unit Cost 563.90
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1016(1)a WATERPROOFING CEMENT BASE

Unit of Measurement: SQ.M.
Output per day: 15.00 SQ.M./DAY
Quantity: 66.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 4.40 800.00 3,520.00
b. Skilled Worker 1 4.40 600.00 2,640.00
c. Laborer 1 4.40 400.00 1,760.00

Sub-Total for A P 7,920.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 792.00

Sub-Total for B P 792.00

C. Total (A+B) 8,712.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Cementitious Type Waterproofing Membrane 3.54 gals. 950.00 3,358.93
b. Portland Cement 0.53 bag 265.00 140.54

Sub-Total for E P 3,499.47

F. Direct Cost (C+E) 12,211.47
G. Overhead, Contingencies & Miscellaneous 5% 610.57
H. Contractor's Profit (CP) 10% 1,221.15
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 14,043.19
k. Total Unit Cost 212.78
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1018 UNGLAZED TILES/ GRANITE TILES/ SYNTHETIC GRANITE TILES
Unit of Measurement: SQ.M.
Output per day: 15.60 SQ.M./DAY
Quantity: 80.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 5.13 800.00 4,102.56
b. Skilled Worker 5 5.13 600.00 15,384.62
c. Laborer 5 5.13 400.00 10,256.41

Sub-Total for A P 29,743.59

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 2,974.36

Sub-Total for B P 2,974.36

C. Total (A+B) 32,717.95
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Unglazed Tiles/Granite Tiles 80.00 sq.m. 750.00 60,000.00
b. Portland Cement 26.00 bags 265.00 6,890.00
c. Sand 2.08 cu.m. 1,400.00 2,912.00
d. Tile Grout 10.00 bag 70.00 700.00

Sub-Total for E P 70,502.00

F. Direct Cost (C+E) 103,219.95
G. Overhead, Contingencies & Miscellaneous 5% 5,161.00
H. Contractor's Profit (CP) 10% 10,321.99
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 118,702.94
k. Total Unit Cost 1,483.79
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1003(1) FIBER CEMENT BOARD/MARINE PLYWOOD/ORDINARY PLYWOOD ON METAL FRAME CEILING
Unit of Measurement: SQ.M.
Output per day: 9.94 SQ.M./DAY
Quantity: 130.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 13.07 800.00 10,458.57
b. Skilled Worker 1 13.07 600.00 7,843.93
c. Laborer 2 13.07 400.00 10,458.57

Sub-Total for A P 28,761.06

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 2,876.11

Sub-Total for B P 2,876.11

C. Total (A+B) 31,637.17
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 4.5mm Fiber Cement Board 47.45 pc. 420.00 19,929.00
b. 2" Metal Furring x 3 meter length 147.03 bags 150.00 22,054.50
c. Carrying Channels 2" 46.41 cu.m. 80.00 3,712.80
d. Hanger Bars/Rod - 12mm 130.00 pc. 46.67 6,066.67
e. Channel Clip 780.00 pc. 90.00 70,200.00
f. Wall Angle 30.94 pc. 90.00 2,784.60
g. 1/8" Blind Rivet 2.17 boxes 480.00 1,040.00

Sub-Total for E P 125,787.57

F. Direct Cost (C+E) 157,424.74
G. Overhead, Contingencies & Miscellaneous 5% 7,871.24
H. Contractor's Profit (CP) 10% 15,742.47
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 181,038.45
k. Total Unit Cost 1,392.60
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1010(2)a HOLLOW CORE FLUSH DOOR

Unit of Measurement: SQ.M.
Output per day: 2.56 SQ.M./DAY
Quantity: 5.04 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 1.97 800.00 1,575.00
b. Carpenter 1 1.97 600.00 1,181.25
c. Laborer 1 1.97 400.00 787.50

Sub-Total for A P 3,543.75

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 354.38

Sub-Total for B P 354.38

C. Total (A+B) 3,898.13
D. Output per day = 2.56 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Hollow Core Flush Door 5.04 sq.m. 2,083.33 10,500.00
b. Consumables (5% of Material Cost) 1,050.00

Sub-Total for E P 11,550.00

F. Direct Cost (C+E) 15,448.13
G. Overhead, Contingencies & Miscellaneous 5% 772.41
H. Contractor's Profit (CP) 10% 1,544.81
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 17,765.35
k. Total Unit Cost 3,524.87
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1010(2) WOODEN PANEL DOOR WITH HEAVY DUTY DOOR KNOB
Unit of Measurement: SQ.M.
Output per day: 2.88 SQ.M./DAY
Quantity: 2.10 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.73 800.00 583.33
b. Skilled Laborer 1 0.73 600.00 437.50
c. Laborer 2 0.73 400.00 583.33

Sub-Total for A P 1,604.17

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 160.42

Sub-Total for B P 160.42

C. Total (A+B) 1,764.59
D. Output per day = 2.88 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Wooden PANEL Type Door with Jambs and Header 2.10 SQ.M. 2,857.14 6,000.00
b. Consumables (5% of Material Cost) 600.00

Sub-Total for E P 6,600.00

F. Direct Cost (C+E) 8,364.59
G. Overhead, Contingencies & Miscellaneous 5% 418.23
H. Contractor's Profit (CP) 10% 836.46
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 9,619.28
k. Total Unit Cost 4,580.61
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1043(1) PVC DOORS AND FRAMES W/ HEAVY DUTY DOOR KNOB
Unit of Measurement: SQ.M.
Output per day: 2.52 SQ.M./DAY
Quantity: 1.26 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.50 800.00 400.00
b. Carpenter 1 0.50 600.00 300.00
c. Laborer 1 0.50 400.00 200.00

Sub-Total for A P 900.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Minor Tools (10% of labor Cost) 90.00

Sub-Total for B P 90.00

C. Total (A+B) 990.00
D. Output per day = 2.52 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Wooden PANEL Type Door with Jambs and Header 1.26 SQ.M. 1,984.13 2,500.00

b. Consumables (5% of Materials Cost) 125.00

Sub-Total for E P 2,625.00

F. Direct Cost (C+E) 3,615.00
G. Overhead, Contingencies & Miscellaneous 5% 180.75
H. Contractor's Profit (CP) 10% 361.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 4,157.25
k. Total Unit Cost 3,299.40
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1032(1)a PAINTING WORKS (MASONRY PAINTING)

Unit of Measurement: SQ.M.
Output per day: 16.80 SQ.M./DAY
Quantity: 540.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 32.14 800.00 25,714.29
b. Painter 2 32.14 600.00 38,571.43
c. Laborer 1 32.14 400.00 12,857.14

Sub-Total for A P 77,142.86

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
N/A

Sub-Total for B P
C. Total (A+B) 77,142.86
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Concrete Penetrating Sealer 16.88 gals. 590.00 9,956.25
b. Solvent Base Acrylic Primer 24.55 gals. 950.00 23,318.18
c. Patching Compound 54.00 kgs. 70.00 3,780.00
d. Semi Gloss Solvent Base Paint (Top Coat) 27.00 gals. 910.00 24,570.00
e. Baby Roller 16.20 pcs. 76.00 1,231.20
f. 2" Paint Brush 16.20 pcs. 65.00 1,053.00
g. 4" Paint Brush 16.20 pcs. 80.00 1,296.00
h. Body Filler 9.00 gal. 650.00 5,850.00
i Other Consumables 7,105.46

Sub-Total for E P 78,160.10

F. Direct Cost (C+E) 155,302.96
G. Overhead, Contingencies & Miscellaneous 5% 7,765.15
H. Contractor's Profit (CP) 10% 15,530.30
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 178,598.40
k. Total Unit Cost 330.74
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1032(1)c PAINTING WORKS (METAL PAINTING)

Unit of Measurement: SQ.M.
Output per day: 16.00 SQ.M./DAY
Quantity: 45.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 2.81 800.00 2,250.00
b. Painter 2 2.81 600.00 3,375.00
c. Laborer 1 2.81 400.00 1,125.00

Sub-Total for A P 6,750.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
N/A

Sub-Total for B P
C. Total (A+B) 6,750.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Red Oxide Metal Primer 1.80 gals. 550.00 990.00
b. Quick Dry Enamel Paint 4.50 gals. 670.00 3,015.00
c. Paint Thinner 33.75 gal. 469.00 15,828.75
d. Tinting Color 4.50 pints. 120.00 540.00
e. Consumables (5% of Material Cost) 2,037.38

Sub-Total for E P 22,411.13

F. Direct Cost (C+E) 29,161.13
G. Overhead, Contingencies & Miscellaneous 5% 1,458.06
H. Contractor's Profit (CP) 10% 2,916.11
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 33,535.30
k. Total Unit Cost 745.23
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: SPL - ? SUPPLY AND INSTALLATION OF ANALOK TYPE SLIDING WINDOW
Unit of Measurement: SQ.M.
Output per day: 12.00 SQ.M./DAY
Quantity: 11.34 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Included in the Package

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Included in the Package

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 12.00 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
11.34 sq.m. 4,000.00 45,360.00
a. Aluminum Framing Analok Type -6mm. Thk. Glass

Note: With installation

Sub-Total for E P 45,360.00

F. Direct Cost (C+E) 45,360.00
G. Overhead, Contingencies & Miscellaneous 5% 2,268.00
H. Contractor's Profit (CP) 10% 4,536.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 52,164.00
k. Total Unit Cost 4,600.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: SPL - ? (INPUT ITEM DESCRIPTION)

Unit of Measurement: L.S.
Output per day:
Quantity: 1.00 L.S.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a.
b.
c.

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a.
b.
c.

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 0.00 0
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a.
b.
c.

Sub-Total for E P 0.00

F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost 0.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1001(1)a 50MM DIA - 100MM DIA SANITARY PVC PIPE, SERIES 600/1000
Unit of Measurement: M.
Output per day: 24.00 M./DAY
Quantity: 12.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.50 800.00 400.00
b. Skilled Laborer 1 0.50 600.00 300.00
c. Laborer 2 0.50 400.00 400.00

Sub-Total for A P 1,100.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 110.00

Sub-Total for B P 110.00

C. Total (A+B) 1,210.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 100mm Sanitary PVC Pipe Series 600/1999 12.00 m. 150.00 1,800.00
b. Consumables (5% of Material Cost) 180.00

Estimator shall include the bends/elbow in the material take-off

Sub-Total for E P 1,980.00

F. Direct Cost (C+E) 3,190.00
G. Overhead, Contingencies & Miscellaneous 5% 159.50
H. Contractor's Profit (CP) 10% 319.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 3,668.50
k. Total Unit Cost 305.71
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(6) WATERLINE PIPES & FITTINGS

Unit of Measurement: L.S.
Output per day:
Quantity: 1.00 L.S.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 1.00 800.00 800.00
b. Skilled Laborer 1 1.00 600.00 600.00
c. Laborer 2 1.00 400.00 800.00

Sub-Total for A P 2,200.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 220.00

Sub-Total for B P 220.00

C. Total (A+B) 2,420.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 12mm PPR Pipe 6 pc. 380.00 2,280.00
b. 12mm PPR Fittins 1 lot 500.00 500.00

NOTE:
The estimator shall determine the needed materials and determine
the duration to complete this item.

Sub-Total for E P 2,780.00

F. Direct Cost (C+E) 5,200.00
G. Overhead, Contingencies & Miscellaneous 5% 260.00
H. Contractor's Profit (CP) 10% 520.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 5,980.00
k. Total Unit Cost 5,980.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) WATER CLOSET/ URINAL W/ COMPLETE ACCESSORIES

Unit of Measurement: SET
Output per day: 4.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.25 800.00 200.00
b. Skilled Laborer 1 0.25 600.00 150.00
c. Laborer 1 0.25 400.00 100.00

Sub-Total for A P 450.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 45.00

Sub-Total for B P 45.00

C. Total (A+B) 495.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Water Closet / Urinal w/ Complete Accessories 1.00 set 6,000.00 6,000.00
b. Consumables (5% of Material Cost) 600.00

Sub-Total for E P 6,600.00

F. Direct Cost (C+E) 7,095.00
G. Overhead, Contingencies & Miscellaneous 5% 354.75
H. Contractor's Profit (CP) 10% 709.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 8,159.25
k. Total Unit Cost 8,159.25
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) KITCHEN SINK/ SCRUB/ SLOP SINK W/ COMPLETE ACCESSORIES
Unit of Measurement: SET
Output per day: 4.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.25 800.00 200.00
b. Skilled Laborer 1 0.25 600.00 150.00
c. Laborer 1 0.25 400.00 100.00

Sub-Total for A P 450.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 45.00

Sub-Total for B P 45.00

C. Total (A+B) 495.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Kitchen Sink w/ Complete Accessories 1.00 set 4,500.00 4,500.00
b. Consumables (5% of Material Cost) 450.00

Sub-Total for E P 4,950.00

F. Direct Cost (C+E) 5,445.00
G. Overhead, Contingencies & Miscellaneous 5% 272.25
H. Contractor's Profit (CP) 10% 544.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 6,261.75
k. Total Unit Cost 6,261.75
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) WALL HANG/COUNTERTOP/ UNDER COUNTER LAVATORY W/ COMPLETE ACCESSORIES
Unit of Measurement: SET
Output per day: 4.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.25 800.00 200.00
b. Skilled Laborer 1 0.25 600.00 150.00
c. Laborer 1 0.25 400.00 100.00

Sub-Total for A P 450.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 45.00

Sub-Total for B P 45.00

C. Total (A+B) 495.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Lavatory/Sinks 1.00 set 3,500.00 3,500.00
b. Consumables (5% of Material Cost) 350.00

Sub-Total for E P 3,850.00

F. Direct Cost (C+E) 4,345.00
G. Overhead, Contingencies & Miscellaneous 5% 217.25
H. Contractor's Profit (CP) 10% 434.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 4,996.75
k. Total Unit Cost 4,996.75
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) FLOOR DRAIN PLATES (ANY SIZE)

Unit of Measurement: SET
Output per day: 20.00 SET/DAY
Quantity: 2.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.10 800.00 80.00
b. Skilled Laborer 1 0.10 600.00 60.00
c. Laborer 1 0.10 400.00 40.00

Sub-Total for A P 180.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 18.00

Sub-Total for B P 18.00

C. Total (A+B) 198.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Floor Drain Plate 2.00 set 350.00 700.00
b. Consumables (5% of Material Cost) 70.00

Sub-Total for E P 770.00

F. Direct Cost (C+E) 968.00
G. Overhead, Contingencies & Miscellaneous 5% 48.40
H. Contractor's Profit (CP) 10% 96.80
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 1,113.20
k. Total Unit Cost 556.60
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) SOAP HOLDER /TOILET SOAP/LIQUID SOAP/TISSUE HOLDER

Unit of Measurement: SET
Output per day: 10.67 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.09 800.00 75.00
b. Skilled Laborer 1 0.09 600.00 56.25
c. Laborer 1 0.09 400.00 37.50

Sub-Total for A P 168.75

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 16.88

Sub-Total for B P 16.88

C. Total (A+B) 185.63
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Soap Holder & Tissue Holder 1.00 set 350.00 350.00
b. Consumables (5% of Material Cost) 35.00

Sub-Total for E P 385.00

F. Direct Cost (C+E) 570.63
G. Overhead, Contingencies & Miscellaneous 5% 28.53
H. Contractor's Profit (CP) 10% 57.06
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 656.22
k. Total Unit Cost 656.22
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) SHOWER HEAD /SHOWER VALVE

Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.13 800.00 100.00
b. Skilled Laborer 1 0.13 600.00 75.00
c. Laborer 1 0.13 400.00 50.00

Sub-Total for A P 225.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 22.50

Sub-Total for B P
C. Total (A+B) 225.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Shower Head & Valve 1.00 set 2,600.00 2,600.00
b. Consumables (5% of Material Cost) 260.00

Sub-Total for E P 2,860.00

F. Direct Cost (C+E) 3,085.00
G. Overhead, Contingencies & Miscellaneous 5% 154.25
H. Contractor's Profit (CP) 10% 308.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 3,547.75
k. Total Unit Cost 3,547.75
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5)p FACIAL MIRROR

Unit of Measurement: SQ.M.
Output per day: 3.20 SQ.M./DAY
Quantity: 0.50 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.16 800.00 125.00
b. Skilled Laborer 1 0.16 600.00 93.75
c. Laborer 1 0.16 400.00 62.50

Sub-Total for A P 281.25

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 28.13

Sub-Total for B P 28.13

C. Total (A+B) 309.38
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Facial Mirror 0.50 sq.m. 900.00 450.00
b. Consumables (5% of Material Cost) 45.00

Sub-Total for E P 495.00

F. Direct Cost (C+E) 804.38
G. Overhead, Contingencies & Miscellaneous 5% 40.22
H. Contractor's Profit (CP) 10% 80.44
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 925.03
k. Total Unit Cost 1,850.06
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: SPL- ? (INPUT OTHER PLUMBING WORK ITEM THAT IS NOT FOUND IN THIS SPREADSHEET)
Unit of Measurement: L.S.
Output per day:
Quantity: 1.00 L.S.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 800.00 0.00
b. Skilled Laborer 600.00 0.00
c. Laborer 400.00 0.00

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 0.00

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a.
b.

Sub-Total for E P 0.00

F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost 0.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT

Unit of Measurement: M.
Output per day: 28.27 M./DAY
Quantity: 200.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 7.07 800.00 5,659.31
b. Skilled Laborer 1 7.07 600.00 4,244.48
c. Laborer 1 7.07 400.00 2,829.65

Sub-Total for A P 12,733.45

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 1,273.35

Sub-Total for B P 1,273.35

C. Total (A+B) 14,006.80
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Flexible/ Rigid Conduit 200.00 m. 15.00 3,000.00
b. Consumables (5% of Material Cost) 300.00

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 3,300.00

F. Direct Cost (C+E) 17,306.80
G. Overhead, Contingencies & Miscellaneous 5% 865.34
H. Contractor's Profit (CP) 10% 1,730.68
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 19,902.81
k. Total Unit Cost 99.51
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1100 JUNCTION UTILITY/PULL / SQUARE BOX

Unit of Measurement: PC.
Output per day: 20.00 PC./DAY
Quantity: 33.00 PC.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 1.65 800.00 1,320.00
b. Skilled Laborer 1 1.65 600.00 990.00
c. Laborer 1 1.65 400.00 660.00

Sub-Total for A P 2,970.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 297.00

Sub-Total for B P 297.00

C. Total (A+B) 3,267.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Junction/ Utility/ Pull/ Square Box 33.00 pc. 45.00 1,485.00
b. Consumables (5% of Material Cost) 148.50

Sub-Total for E P 1,633.50

F. Direct Cost (C+E) 4,900.50
G. Overhead, Contingencies & Miscellaneous 5% 245.03
H. Contractor's Profit (CP) 10% 490.05
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 5,635.58
k. Total Unit Cost 170.78
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1101(2) 1.6MM2 - 5.5MM2 ELECTRIC WIRE (TW/THHN/TWHN2)

Unit of Measurement: M.
Output per day: 200.00 M./DAY
Quantity: 600.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 3.00 800.00 2,400.00
b. Skilled Laborer 1 3.00 600.00 1,800.00
c. Laborer 1 3.00 400.00 1,200.00

Sub-Total for A P 5,400.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 540.00

Sub-Total for B P 540.00

C. Total (A+B) 5,940.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 1.6mm2 - 5.5mm2 Electric Wire (TW/THHN/TWHN2) 600.00 m. 29.00 17,400.00
b. Consumables (5% of Material Cost) 1,740.00

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 19,140.00

F. Direct Cost (C+E) 25,080.00
G. Overhead, Contingencies & Miscellaneous 5% 1,254.00
H. Contractor's Profit (CP) 10% 2,508.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 28,842.00
k. Total Unit Cost 48.07
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1101 SINGLE CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY
Unit of Measurement: SET CONVENIENCE OUTLET
Output per day: 32.00 SET/DAY
Quantity: 13.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.41 800.00 325.00
b. Skilled Laborer 1 0.41 600.00 243.75
c. Laborer 1 0.41 400.00 162.50

Sub-Total for A P 731.25

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

Sub-Total for B P 0.00

C. Total (A+B) 731.25
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Single Convenience Outlet/ or Equivalent 13.00 set 180.00 2,340.00
234.00

Sub-Total for E P 2,574.00

F. Direct Cost (C+E) 3,305.25
G. Overhead, Contingencies & Miscellaneous 5% 165.26
H. Contractor's Profit (CP) 10% 330.53
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 3,801.04
k. Total Unit Cost 292.39
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1101 DUPLEX CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY
Unit of Measurement: SET CONVENIENCE OUTLET
Output per day: 26.67 SET/DAY
Quantity: 10.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.38 800.00 300.00
b. Skilled Laborer 1 0.38 600.00 225.00
c. Laborer 1 0.38 400.00 150.00

Sub-Total for A P 675.00

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

Sub-Total for B P 0.00

C. Total (A+B) 675.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Duplex Convenience Outlet/ or Equivalent 10.00 set 230.00 2,300.00
230.00

Sub-Total for E P 2,530.00

F. Direct Cost (C+E) 3,205.00
G. Overhead, Contingencies & Miscellaneous 5% 160.25
H. Contractor's Profit (CP) 10% 320.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 3,685.75
k. Total Unit Cost 368.58
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1102 PANEL BOARD WITH MAIN BREAKER/BRANCHES, 3 WIRES, 1 NEUTRAL, 50AMP-200AMP
Unit of Measurement: SET
Output per day: 1.45 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.69 800.00 550.00
b. Skilled Laborer 1 0.69 600.00 412.50
c. Laborer 2 0.69 400.00 550.00

Sub-Total for A P 1,512.50

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

Sub-Total for B P 0.00

C. Total (A+B) 1,512.50
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Panel Board with Main Breaker and 8-Branches 1.00 set 4,000.00 4,000.00
b. Consumables (5% of Material Cost) 400.00
Include the Circuits Breaker needed:
c. ?? Amp Circuit Breaker 1.00 set 450.00 450.00
d. ?? Amp Circuit Breaker 2.00 set 451.00 902.00
e. ?? Amp Circuit Breaker 2.00 set 452.00 904.00

Sub-Total for E P 6,656.00

F. Direct Cost (C+E) 8,168.50
G. Overhead, Contingencies & Miscellaneous 5% 408.43
H. Contractor's Profit (CP) 10% 816.85
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 9,393.78
k. Total Unit Cost 9,393.78
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: 1103(2) FLOURESCENT LIGHTING FIXTURE WITH BALLAST/ LIGHT EMITTING DIODE (LED) BULB, 1
Unit of Measurement: SET BULB
Output per day: 8.00 SET/DAY
Quantity: 40.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 5.00 800.00 4,000.00
b. Skilled Laborer 1 5.00 600.00 3,000.00
c. Laborer 1 5.00 400.00 2,000.00

Sub-Total for A P 9,000.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 900.00

Sub-Total for B P 900.00

C. Total (A+B) 9,900.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Lighting Fixture e.i. 20watts LED Surface Mounted 40.00 set 180.00 7,200.00
720.00

Sub-Total for E P 7,920.00

F. Direct Cost (C+E) 17,820.00
G. Overhead, Contingencies & Miscellaneous 5% 891.00
H. Contractor's Profit (CP) 10% 1,782.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 20,493.00
k. Total Unit Cost 512.33
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

Item No./Description: SPL- ? (INPUT OTHER ELECTRICAL WORK ITEM THAT IS NOT FOUND IN THIS SPREADSHEET)
Unit of Measurement: L.S.
Output per day:
Quantity: 1.00 L.S.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 800.00 0.00
b. Skilled Laborer 1 600.00 0.00
c. Laborer 1 400.00 0.00

Sub-Total for A P 0.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 0.00

Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a.

Sub-Total for E P 0.00

F. Direct Cost (C+E) 0.00
G. Overhead, Contingencies & Miscellaneous 5% 0.00
H. Contractor's Profit (CP) 10% 0.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 0.00
k. Total Unit Cost 0.00