DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY 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: 8.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1.50 609.38 0.00
b. Skilled Laborer 1.50 492.19 0.00
c. Laborer 1.50 375.00 0.00

Sub-Total for A P 0.00

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) 0.00
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 3,600.00 3,600.00
b. ?? Amp Circuit Breaker 320AT BUSBAR 14.00 set 5,400.00 75,600.00
c. ?? Amp Circuit Breaker 630AT MCCB 1.00 set 32,675.00 32,675.00
d. ?? Amp Circuit Breaker set 452.00 -
e. Consumables (5% of Material Cost) 5,593.75
###

Sub-Total for E P 123,342.19

F. Direct Cost (C+E) 123,342.19
G. Overhead, Contingencies & Miscellaneous 5% 6,167.11
H. Contractor's Profit (CP) 10% 12,334.22
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 141,843.52
k. Total Unit Cost 141,843.52
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY 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: 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 0.69 609.38 418.95
b. Skilled Laborer 1 0.69 492.19 338.38
c. Laborer 2 0.69 375.00 515.63

Sub-Total for A P 1,272.95

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) 1,272.95
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 3,600.00 3,600.00
Include the Circuits Breaker needed:
b. ?? Amp Circuit Breaker 15A 4.00 set 896.00 3,584.00
c. ?? Amp Circuit Breaker 20A 9.00 set 896.00 8,064.00
d. ?? Amp Circuit Breaker 30A 2.00 set 896.00 1,792.00
e. Consumables (5% of Material Cost) 852.00

Sub-Total for E P 17,892.00

F. Direct Cost (C+E) 19,164.95
G. Overhead, Contingencies & Miscellaneous 5% 958.25
H. Contractor's Profit (CP) 10% 1,916.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 22,039.69
k. Total Unit Cost 22,039.69
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY 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: 8.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 0.69 609.38 0.00
b. Skilled Laborer 0.69 492.19 0.00
c. Laborer 0.69 375.00 0.00

Sub-Total for A P 0.00

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) 0.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Panel Board 7 branches 1.00 set 3,600.00 3,600.00
Include the Circuits Breaker needed:
b. ?? Amp Circuit Breaker 30A 3.00 set 896.00 2,688.00
c. ?? Amp Circuit Breaker 75A 1.00 set 896.00 896.00
d. ?? Amp Circuit Breaker 3000A ACB 1.00 set 379,380.00 379,380.00
e. 2500A 1.00 set 208,900.00 208,900.00
f. 350A 2.00 set 16,940.00 33,880.00
g. Consumables (5% of Material Cost) 31,467.20

Sub-Total for E P 660,811.20

F. Direct Cost (C+E) 660,811.20
G. Overhead, Contingencies & Miscellaneous 5% 33,040.56
H. Contractor's Profit (CP) 10% 66,081.12
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 759,932.88
k. Total Unit Cost 759,932.88
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY 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: 8.00 SET/DAY
Quantity: 1.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 0.69 609.38 0.00
b. Skilled Laborer 0.69 492.19 0.00
c. Laborer 0.69 375.00 0.00

Sub-Total for A P 0.00

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) 0.00
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Panel Board 2 branches 1.00 set 3,600.00 3,600.00
Include the Circuits Breaker needed:
b. ?? Amp Circuit Breaker 2500A ACB MAIN 1.00 set 208,900.00 208,900.00
c. ?? Amp Circuit Breaker 2000A BRANCH 1.00 set 196,990.00 196,990.00
d. ?? Amp Circuit Breaker 175A BRANCH 1.00 set 8,010.00 8,010.00
e. Consumables 5% 20,875.00

Sub-Total for E P 438,375.00

F. Direct Cost (C+E) 438,375.00
G. Overhead, Contingencies & Miscellaneous 5% 21,918.75
H. Contractor's Profit (CP) 10% 43,837.50
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 504,131.25
k. Total Unit Cost 504,131.25
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY 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: 8.00 SET/DAY
Quantity: 95.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 65.31 609.38 39,800.13
b. Skilled Laborer 1 65.31 492.19 32,146.16
c. Laborer 2 65.31 375.00 48,984.38

Sub-Total for A P 120,930.67

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) 120,930.67
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Panel Board with Main Breaker and 8-Branches 95.00 set 3,600.00 342,000.00
Include the Circuits Breaker needed:
b. ?? Amp Circuit Breaker 15A 1.00 set 896.00 896.00
c. ?? Amp Circuit Breaker 20A 5.00 set 896.00 4,480.00
d. ?? Amp Circuit Breaker 60A 1.00 set 1,129.00 1,129.00
e. Consumables (5% of Material Cost) 34,850.50

Sub-Total for E P 383,355.50

F. Direct Cost (C+E) 504,286.17
G. Overhead, Contingencies & Miscellaneous 5% 25,214.31
H. Contractor's Profit (CP) 10% 50,428.62
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 579,929.10
k. Total Unit Cost 6,104.52
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY 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: 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 0.09 609.38 57.13
b. Skilled Laborer 1 0.09 492.19 46.14
c. Laborer 1 0.09 375.00 35.16

Sub-Total for A P 138.43

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) 138.43
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Nema-3R Enclosure 1.00 set 400.00 400.00
b ?? Amp Circuit Breaker 60A 1.00 set 1,129.00 1,129.00
c ?? Amp Circuit Breaker
d Consumables 0.05 76.45

Sub-Total for E P 1,605.45

F. Direct Cost (C+E) 1,743.88
G. Overhead, Contingencies & Miscellaneous 5% 87.19
H. Contractor's Profit (CP) 10% 174.39
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 2,005.46
k. Total Unit Cost 2,005.46
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(6) 1/2" PVC CONDUIT (20mm)

Unit of Measurement: M.
Output per day: 28.27 length/day
Quantity: 564.60 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 19.97 609.38 12,169.49
b. Skilled Laborer 1 19.97 492.19 9,829.18
c. Laborer 1 19.97 375.00 7,488.86

Sub-Total for A P 29,487.53

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 2,948.75

Sub-Total for B P 2,948.75

C. Total (A+B) 32,436.28
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 15 mm - 32 mm PVC Pipes 564.60 length 81.00 45,732.60
b. Consumables (5% of Material Cost) 4,573.26

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 50,305.86

F. Direct Cost (C+E) 82,742.14
G. Overhead, Contingencies & Miscellaneous 5% 4,137.11
H. Contractor's Profit (CP) 10% 8,274.21
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 95,153.46
k. Total Unit Cost 168.53
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(6) 3/4" PVC (25mm)

Unit of Measurement: M.
Output per day: 28.27 length/day
Quantity: 201.50 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 7.13 609.38 4,343.17
b. Skilled Laborer 1 7.13 492.19 3,507.93
c. Laborer 1 7.13 375.00 2,672.70

Sub-Total for A P 10,523.80

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 1,052.38

Sub-Total for B P 1,052.38

C. Total (A+B) 11,576.18
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Flexible/ Rigid Conduit 201.50 length 123.00 24,784.50
b. Consumables (5% of Material Cost) 2,478.45

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 27,262.95

F. Direct Cost (C+E) 38,839.13
G. Overhead, Contingencies & Miscellaneous 5% 1,941.96
H. Contractor's Profit (CP) 10% 3,883.91
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 44,665.00
k. Total Unit Cost 221.66
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(6) 2 1/2" PVC (75 mm.)

Unit of Measurement: length
Output per day: 28.27 length/day
Quantity: 2.00 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.07 609.38 43.11
b. Skilled Laborer 1 0.07 492.19 34.82
c. Laborer 1 0.07 375.00 26.53

Sub-Total for A P 104.45

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 10.45

Sub-Total for B P 10.45

C. Total (A+B) 114.90
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Flexible/ Rigid Conduit 2.00 length 501.00 1,002.00
b. Consumables (5% of Material Cost) 100.20

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 1,102.20

F. Direct Cost (C+E) 1,217.10
G. Overhead, Contingencies & Miscellaneous 5% 60.85
H. Contractor's Profit (CP) 10% 121.71
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 1,399.66
k. Total Unit Cost 699.83
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(1) 80 mm - 100 mm RSC/IMC/EMT

Unit of Measurement: M.
Output per day: 4.00 length/day
Quantity: 14.17 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 3.54 609.38 2,158.22
b. Skilled Laborer 1 3.54 492.19 1,743.17
c. Laborer 1 3.54 375.00 1,328.13

Sub-Total for A P 5,229.52

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 522.95

Sub-Total for B P 522.95

C. Total (A+B) 5,752.47
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 100 mm. RSC Conduit 14.17 length 1,487.00 21,065.83
b. Consumables (5% of Material Cost) 2,106.58

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 23,172.42

F. Direct Cost (C+E) 28,924.89
G. Overhead, Contingencies & Miscellaneous 5% 1,446.24
H. Contractor's Profit (CP) 10% 2,892.49
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 33,263.63
k. Total Unit Cost 2,348.02
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: M.
Output per day: 200.00 M./DAY
Quantity: 18,040.30 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 90.20 609.38 54,966.99
b. Skilled Laborer 1 90.20 492.19 44,396.28
c. Laborer 1 90.20 375.00 33,825.56

Sub-Total for A P 133,188.83

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 13,318.88

Sub-Total for B P 13,318.88

C. Total (A+B) 146,507.71
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 2.0 mm2 18,040.30 m. 18.00 324,725.40
b. Consumables (5% of Material Cost) 32,472.54

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 357,197.94

F. Direct Cost (C+E) 503,705.65
G. Overhead, Contingencies & Miscellaneous 5% 25,185.28
H. Contractor's Profit (CP) 10% 50,370.57
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 579,261.50
k. Total Unit Cost 32.11
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: M.
Output per day: 200.00 M./DAY
Quantity: 11,234.10 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 56.17 609.38 34,229.18
b. Skilled Laborer 1 56.17 492.19 27,646.56
c. Laborer 1 56.17 375.00 21,063.94

Sub-Total for A P 82,939.68

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 8,293.97

Sub-Total for B P 8,293.97

C. Total (A+B) 91,233.65
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 3.5 mm2 11,234.10 m. 26.00 292,086.60
b. Consumables (5% of Material Cost) 29,208.66

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 321,295.26

F. Direct Cost (C+E) 412,528.91
G. Overhead, Contingencies & Miscellaneous 5% 20,626.45
H. Contractor's Profit (CP) 10% 41,252.89
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 474,408.24
k. Total Unit Cost 42.23
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 8.0MM2 - 22MM2 ELECTRIC WIRE (TW/THHN/TWHN 2)

Unit of Measurement: M.
Output per day: 114.29 M./DAY
Quantity: 3,289.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 28.78 609.38 17,536.84
b. Skilled Laborer 1 28.78 492.19 14,164.33
c. Laborer 1 28.78 375.00 10,791.82

Sub-Total for A P 42,492.99

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 4,249.30

Sub-Total for B P 4,249.30

C. Total (A+B) 46,742.29
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 8.0 mm2 3,289.00 m. 60.00 197,340.00
b. Consumables (5% of Material Cost) 19,734.00

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 217,074.00

F. Direct Cost (C+E) 263,816.29
G. Overhead, Contingencies & Miscellaneous 5% 13,190.81
H. Contractor's Profit (CP) 10% 26,381.63
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 303,388.73
k. Total Unit Cost 92.24
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 8.0MM2 - 22MM2 ELECTRIC WIRE (TW/THHN/TWHN 2)

Unit of Measurement: M.
Output per day: 114.29 M./DAY
Quantity: 1,117.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 9.77 609.38 5,955.81
b. Skilled Laborer 1 9.77 492.19 4,810.45
c. Laborer 1 9.77 375.00 3,665.08

Sub-Total for A P 14,431.34

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 1,443.13

Sub-Total for B P 1,443.13

C. Total (A+B) 15,874.47
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 14.0 mm2 1,117.00 m. 98.00 109,466.00
b. Consumables (5% of Material Cost) 10,946.60

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 120,412.60

F. Direct Cost (C+E) 136,287.07
G. Overhead, Contingencies & Miscellaneous 5% 6,814.35
H. Contractor's Profit (CP) 10% 13,628.71
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 156,730.14
k. Total Unit Cost 140.31
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 8.0MM2 - 22MM2 ELECTRIC WIRE (TW/THHN/TWHN 2)

Unit of Measurement: M.
Output per day: 114.29 M./DAY
Quantity: 1,951.30 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 17.07 609.38 10,404.27
b. Skilled Laborer 1 17.07 492.19 8,403.42
c. Laborer 1 17.07 375.00 6,402.58

Sub-Total for A P 25,210.27

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 2,521.03

Sub-Total for B P 2,521.03

C. Total (A+B) 27,731.30
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 22.00 mm2 1,951.30 m. 151.00 294,646.30
b. Consumables (5% of Material Cost) 29,464.63

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 324,110.93

F. Direct Cost (C+E) 351,842.23
G. Overhead, Contingencies & Miscellaneous 5% 17,592.11
H. Contractor's Profit (CP) 10% 35,184.22
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 404,618.56
k. Total Unit Cost 207.36
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 30.00 MM2 - 38 MM2 ELECTRIC WIRE (TW/THHN/TWHN 2)

Unit of Measurement: M.
Output per day: 45.71 M./DAY
Quantity: 1,375.20 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 30.08 609.38 18,332.59
b. Skilled Laborer 2 30.08 492.19 29,614.09
c. Laborer 2 30.08 375.00 22,563.00

Sub-Total for A P 70,509.69

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 7,050.97

Sub-Total for B P 7,050.97

C. Total (A+B) 77,560.66
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 30.00 mm2 1,375.20 m. 219.00 301,168.80
b. Consumables (5% of Material Cost) 30,116.88

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 331,285.68

F. Direct Cost (C+E) 408,846.34
G. Overhead, Contingencies & Miscellaneous 5% 20,442.32
H. Contractor's Profit (CP) 10% 40,884.63
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 470,173.29
k. Total Unit Cost 341.89
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 30.00 MM2 - 38 MM2 ELECTRIC WIRE (TW/THHN/TWHN 2)

Unit of Measurement: M.
Output per day: 45.71 M./DAY
Quantity: 42.50 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.93 609.38 566.56
b. Skilled Laborer 2 0.93 492.19 915.21
c. Laborer 2 0.93 375.00 697.30

Sub-Total for A P 2,179.07

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 217.91

Sub-Total for B P 217.91

C. Total (A+B) 2,396.98
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 38.00 mm2 42.50 m. 309.00 13,132.50
b. Consumables (5% of Material Cost) 1,313.25

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 14,445.75

F. Direct Cost (C+E) 16,842.73
G. Overhead, Contingencies & Miscellaneous 5% 842.14
H. Contractor's Profit (CP) 10% 1,684.27
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 19,369.14
k. Total Unit Cost 455.74
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 30.00 MM2 - 38 MM2 ELECTRIC WIRE (TW/THHN/TWHN 2)

Unit of Measurement: M.
Output per day: 36.92 M./DAY
Quantity: 11,234.10 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 304.28 609.38 185,423.51
b. Skilled Laborer 2 304.28 492.19 299,529.34
c. Laborer 2 304.28 375.00 228,211.67

Sub-Total for A P 713,164.52

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 71,316.45

Sub-Total for B P 71,316.45

C. Total (A+B) 784,480.97
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 38.00 mm2 11,234.10 m. 309.00 3,471,336.90
b. Consumables (5% of Material Cost) 347,133.69

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 3,818,470.59

F. Direct Cost (C+E) 4,602,951.56
G. Overhead, Contingencies & Miscellaneous 5% 230,147.58
H. Contractor's Profit (CP) 10% 460,295.16
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 5,293,394.30
k. Total Unit Cost 471.19
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 150.00 MM2 - 250.00 MM2 ELECTRIC WIRE (TW/THHN/TWHN2)
Unit of Measurement: M.
Output per day: 15.00 M./DAY
Quantity: 24.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 1.60 609.38 975.01
b. Skilled Laborer 4 1.60 492.19 3,150.02
c. Laborer 4 1.60 375.00 2,400.00

Sub-Total for A P 6,525.02

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 652.50

Sub-Total for B P 652.50

C. Total (A+B) 7,177.52
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 175.00 mm2 24.00 m. 1,139.00 27,336.00
b. Consumables (5% of Material Cost) 2,733.60

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 30,069.60

F. Direct Cost (C+E) 37,247.12
G. Overhead, Contingencies & Miscellaneous 5% 1,862.36
H. Contractor's Profit (CP) 10% 3,724.71
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 42,834.19
k. Total Unit Cost 1,784.76
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 325.00 MM2 - 400.00 MM2 ELECTRIC WIRE (TW/THHN/TWHN2)
Unit of Measurement: M.
Output per day: 12.80 M./DAY
Quantity: 170.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 13.28 609.38 8,093.33
b. Skilled Laborer 4 13.28 492.19 26,147.59
c. Laborer 4 13.28 375.00 19,921.88

Sub-Total for A P 54,162.80

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 5,416.28

Sub-Total for B P 5,416.28

C. Total (A+B) 59,579.08
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 350.00 mm2 170.00 m. 2,320.00 394,400.00
b. Consumables (5% of Material Cost) 39,440.00

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 433,840.00

F. Direct Cost (C+E) 493,419.08
G. Overhead, Contingencies & Miscellaneous 5% 24,670.95
H. Contractor's Profit (CP) 10% 49,341.91
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 567,431.94
k. Total Unit Cost 3,337.83
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(2) 325.00 MM2 - 400.00 MM2 ELECTRIC WIRE (TW/THHN/TWHN2)
Unit of Measurement: M.
Output per day: 10.66 M./DAY
Quantity: 170.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 15.94 609.38 9,714.42
b. Skilled Laborer 4 15.94 492.19 31,384.96
c. Laborer 4 15.94 375.00 23,912.23

Sub-Total for A P 65,011.61

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 6,501.16

Sub-Total for B P 6,501.16

C. Total (A+B) 71,512.77
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 350.00 mm2 170.00 m. 2,320.00 394,400.00
b. Consumables (5% of Material Cost) 39,440.00

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 433,840.00

F. Direct Cost (C+E) 505,352.77
G. Overhead, Contingencies & Miscellaneous 5% 25,267.64
H. Contractor's Profit (CP) 10% 50,535.28
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 581,155.69
k. Total Unit Cost 3,418.56
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(3) 15 mm - 25 mm Flexible Metal Conduit

Unit of Measurement: M.
Output per day: 16.00 m./day
Quantity: 70.40 m.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 4.40 609.38 2,681.27
b. Skilled Laborer 1 4.40 492.19 2,165.64
c. Laborer 1 4.40 375.00 1,650.00

Sub-Total for A P 6,496.91

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 649.69

Sub-Total for B P 649.69

C. Total (A+B) 7,146.60
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 15 mm - 25 mm Flexible Metal Conduit 70.40 m. 32.53 2,290.35
b. Consumables (5% of Material Cost) 229.03

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 2,519.38

F. Direct Cost (C+E) 9,665.98
G. Overhead, Contingencies & Miscellaneous 5% 483.30
H. Contractor's Profit (CP) 10% 966.60
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 11,115.88
k. Total Unit Cost 157.90
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(3) 15 mm - 25 mm Flexible Metal Conduit

Unit of Measurement: M.
Output per day: 16.00 m./day
Quantity: 667.50 m.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 41.72 609.38 25,422.57
b. Skilled Laborer 1 41.72 492.19 20,533.55
c. Laborer 1 41.72 375.00 15,644.53

Sub-Total for A P 61,600.65

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 6,160.07

Sub-Total for B P 6,160.07

C. Total (A+B) 67,760.72
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 15 mm - 25 mm Flexible Metal Conduit 667.50 m. 59.20 39,516.00
b. Consumables (5% of Material Cost) 3,951.60

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 43,467.60

F. Direct Cost (C+E) 111,228.32
G. Overhead, Contingencies & Miscellaneous 5% 5,561.42
H. Contractor's Profit (CP) 10% 11,122.83
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 127,912.56
k. Total Unit Cost 191.63
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1103(2) DOWNLIGHT/PINLIGHT FIXTURE WITH LED BULB

Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 405.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 50.63 609.38 30,849.86
b. Skilled Laborer 1 50.63 492.19 24,917.12
c. Laborer 1 50.63 375.00 18,984.38

Sub-Total for A P 74,751.36

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 7,475.14

Sub-Total for B P 7,475.14

C. Total (A+B) 82,226.50
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Lighting Fixture e.i. 20watts LED Surface Mounted 405.00 set 170.00 68,850.00
6,885.00

Sub-Total for E P 75,735.00

F. Direct Cost (C+E) 157,961.50
G. Overhead, Contingencies & Miscellaneous 5% 7,898.07
H. Contractor's Profit (CP) 10% 15,796.15
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 181,655.72
k. Total Unit Cost 448.53
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1103(2) DOWNLIGHT/PINLIGHT FIXTURE WITH LED BULB

Unit of Measurement: SET
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 5.00 609.38 3,046.90
b. Skilled Laborer 1 5.00 492.19 2,460.95
c. Laborer 1 5.00 375.00 1,875.00

Sub-Total for A P 7,382.85

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 738.29

Sub-Total for B P 738.29

C. Total (A+B) 8,121.14
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 671.00 26,840.00
2,684.00

Sub-Total for E P 29,524.00

F. Direct Cost (C+E) 37,645.14
G. Overhead, Contingencies & Miscellaneous 5% 1,882.26
H. Contractor's Profit (CP) 10% 3,764.51
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 43,291.91
k. Total Unit Cost 1,082.30
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1103(2) DOWNLIGHT/PINLIGHT FIXTURE WITH LED BULB

Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 28.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 3.50 609.38 2,132.83
b. Skilled Laborer 1 3.50 492.19 1,722.67
c. Laborer 1 3.50 375.00 1,312.50

Sub-Total for A P 5,168.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 516.80

Sub-Total for B P 516.80

C. Total (A+B) 5,684.80
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Lighting Fixture e.i. 20watts LED Surface Mounted 28.00 set 730.00 20,440.00
2,044.00

Sub-Total for E P 22,484.00

F. Direct Cost (C+E) 28,168.80
G. Overhead, Contingencies & Miscellaneous 5% 1,408.44
H. Contractor's Profit (CP) 10% 2,816.88
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 32,394.12
k. Total Unit Cost 1,156.93
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1103(2) DOWNLIGHT/PINLIGHT FIXTURE WITH LED BULB

Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 28.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 3.50 609.38 2,132.83
b. Skilled Laborer 1 3.50 492.19 1,722.67
c. Laborer 1 3.50 375.00 1,312.50

Sub-Total for A P 5,168.00

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 516.80

Sub-Total for B P 516.80

C. Total (A+B) 5,684.80
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Lighting Fixture e.i. 20watts LED Surface Mounted 28.00 set 648.00 18,144.00
1,814.40

Sub-Total for E P 19,958.40

F. Direct Cost (C+E) 25,643.20
G. Overhead, Contingencies & Miscellaneous 5% 1,282.16
H. Contractor's Profit (CP) 10% 2,564.32
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 29,489.68
k. Total Unit Cost 1,053.20
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101 SINGLE CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY CONVENIENCE OUTLET
Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 75.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Skilled Laborer 1 2.34 492.19 1,153.57
b. Laborer 1 2.34 375.00 878.91

Sub-Total for A P 2,032.48

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) 2,032.48
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Single Convenience Outlet/ or Equivalent 75.00 set 144.00 10,800.00
1,080.00

Sub-Total for E P 11,880.00

F. Direct Cost (C+E) 13,912.48
G. Overhead, Contingencies & Miscellaneous 5% 695.62
H. Contractor's Profit (CP) 10% 1,391.25
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 15,999.35
k. Total Unit Cost 213.32
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101 SINGLE CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY CONVENIENCE OUTLET
Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 95.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Skilled Laborer 1 2.97 492.19 1,461.19
b. Laborer 1 2.97 375.00 1,113.28

Sub-Total for A P 2,574.47

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) 2,574.47
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Single Convenience Outlet/ or Equivalent 95.00 set 144.00 13,680.00
1,368.00

Sub-Total for E P 15,048.00

F. Direct Cost (C+E) 17,622.47
G. Overhead, Contingencies & Miscellaneous 5% 881.12
H. Contractor's Profit (CP) 10% 1,762.25
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 20,265.84
k. Total Unit Cost 213.32
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101 SINGLE CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY CONVENIENCE OUTLET
Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 94.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Skilled Laborer 1 2.94 492.19 1,445.81
b. Laborer 1 2.94 375.00 1,101.56

Sub-Total for A P 2,547.37

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) 2,547.37
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Single Convenience Outlet/ or Equivalent 94.00 set 144.00 13,536.00
1,353.60

Sub-Total for E P 14,889.60

F. Direct Cost (C+E) 17,436.97
G. Overhead, Contingencies & Miscellaneous 5% 871.85
H. Contractor's Profit (CP) 10% 1,743.70
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 20,052.52
k. Total Unit Cost 213.32
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101 DUPLEX CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY CONVENIENCE OUTLET
Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 586.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Skilled Laborer 1 21.97 492.19 10,815.88
b. Laborer 1 21.97 375.00 8,240.63

Sub-Total for A P 19,056.50

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) 19,056.50
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Duplex Convenience Outlet/ or Equivalent 586.00 set 209.00 122,474.00
12,247.40

Sub-Total for E P 134,721.40

F. Direct Cost (C+E) 153,777.90
G. Overhead, Contingencies & Miscellaneous 5% 7,688.90
H. Contractor's Profit (CP) 10% 15,377.79
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 176,844.59
k. Total Unit Cost 301.78
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101 SWITCHES

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Skilled Laborer 1 0.25 492.19 123.05
b. Laborer 1 0.25 375.00 93.75

Sub-Total for A P 216.80

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

Minor Tools 10% of Labor Cost 21.68

Sub-Total for B P 21.68

C. Total (A+B) 238.48
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 1 gang switch 2.00 set 184.00 368.00
36.80

Sub-Total for E P 404.80

F. Direct Cost (C+E) 643.28
G. Overhead, Contingencies & Miscellaneous 5% 32.16
H. Contractor's Profit (CP) 10% 64.33
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 739.77
k. Total Unit Cost 369.89
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101 SWITCHES

Unit of Measurement: SET
Output per day: 8.00 SET/DAY
Quantity: 501.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Skilled Laborer 1 62.63 492.19 30,823.40
b. Laborer 1 62.63 375.00 23,484.38

Sub-Total for A P 54,307.77

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

Minor Tools 10% of Labor Cost 5,430.78

Sub-Total for B P 5,430.78

C. Total (A+B) 59,738.55
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 1 gang switch 501.00 set 267.00 133,767.00
13,376.70

Sub-Total for E P 147,143.70

F. Direct Cost (C+E) 206,882.25
G. Overhead, Contingencies & Miscellaneous 5% 10,344.11
H. Contractor's Profit (CP) 10% 20,688.22
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 237,914.58
k. Total Unit Cost 474.88
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: PC.
Output per day: 8.00 PC./DAY
Quantity: 170.00 PC.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 8.50 609.38 5,179.73
b. Skilled Laborer 1 8.50 492.19 4,183.62
c. Laborer 1 8.50 375.00 3,187.50

Sub-Total for A P 12,550.85

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) 12,550.85
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Junction/ Utility/ Pull/ Square Box 170.00 pc. 45.00 7,650.00
b. Consumables (5% of Material Cost) 765.00

Sub-Total for E P 8,415.00

F. Direct Cost (C+E) 20,965.85
G. Overhead, Contingencies & Miscellaneous 5% 1,048.29
H. Contractor's Profit (CP) 10% 2,096.59
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 24,110.73
k. Total Unit Cost 141.83
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1101(7) 30.00 MM2 - 38.00 MM2 BARE COPPER WIRE
Unit of Measurement: M.
Output per day: 96.00 M./DAY
Quantity: 729.90 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 7.60 609.38 4,633.19
b. Skilled Laborer 2 7.60 492.19 7,484.36
c. Laborer 2 7.60 375.00 5,702.34

Sub-Total for A P 17,819.90

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 1,781.99

Sub-Total for B P 1,781.99

C. Total (A+B) 19,601.89
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 30.00 MM2 - 38.00 MM2 BARE COPPER WIRE 729.90 m. 167.20 122,039.28
b. Consumables (5% of Material Cost) 12,203.93

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 134,243.21

F. Direct Cost (C+E) 153,845.10
G. Overhead, Contingencies & Miscellaneous 5% 7,692.26
H. Contractor's Profit (CP) 10% 15,384.51
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 176,921.87
k. Total Unit Cost 242.39
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(1) 2" PVC (63 mm.)

Unit of Measurement: M.
Output per day: 28.27 length/day
Quantity: 20.70 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.73 609.38 446.17
b. Skilled Laborer 1 0.73 492.19 360.37
c. Laborer 1 0.73 375.00 274.56

Sub-Total for A P 1,081.10

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 108.11

Sub-Total for B P 108.11

C. Total (A+B) 1,189.21
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Flexible/ Rigid Conduit 20.70 length 359.00 7,431.30
b. Consumables (5% of Material Cost) 743.13

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 8,174.43

F. Direct Cost (C+E) 9,363.64
G. Overhead, Contingencies & Miscellaneous 5% 468.18
H. Contractor's Profit (CP) 10% 936.36
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 10,768.19
k. Total Unit Cost 520.20
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(1) 32 mm - 40 mm RSC/IMC/EMT

Unit of Measurement: M.
Output per day: 10.00 length/day
Quantity: 29.60 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 2.96 609.38 1,803.76
b. Skilled Laborer 1 2.96 492.19 1,456.88
c. Laborer 1 2.96 375.00 1,110.00

Sub-Total for A P 4,370.65

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 437.07

Sub-Total for B P 437.07

C. Total (A+B) 4,807.71
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 40 mm. EMT Conduit x 3m. 29.60 length 1,487.00 44,015.20
b. Consumables (5% of Material Cost) 4,401.52

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 48,416.72

F. Direct Cost (C+E) 53,224.44
G. Overhead, Contingencies & Miscellaneous 5% 2,661.22
H. Contractor's Profit (CP) 10% 5,322.44
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 61,208.10
k. Total Unit Cost 2,067.84
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(1) 15 mm - 25 mm RSC/IMC/EMT

Unit of Measurement: length
Output per day: 10.66 length/day
Quantity: 166.67 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 15.63 609.38 9,523.94
b. Skilled Laborer 1 15.63 492.19 7,692.39
c. Laborer 1 15.63 375.00 5,860.84

Sub-Total for A P 23,077.18

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 2,307.72

Sub-Total for B P 2,307.72

C. Total (A+B) 25,384.90
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 20mm EMT Conduit x 3m 166.67 length 585.00 97,500.00
b. Consumables (5% of Material Cost) 9,750.00

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 107,250.00

F. Direct Cost (C+E) 132,634.90
G. Overhead, Contingencies & Miscellaneous 5% 6,631.74
H. Contractor's Profit (CP) 10% 13,263.49
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 152,530.13
k. Total Unit Cost 915.18
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: M.
Output per day: 114.29 M./DAY
Quantity: 500.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 4.37 609.38 2,665.98
b. Skilled Laborer 1 4.37 492.19 2,153.29
c. Laborer 1 4.37 375.00 1,640.59

Sub-Total for A P 6,459.86

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 645.99

Sub-Total for B P 645.99

C. Total (A+B) 7,105.85
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. cat6 500.00 m. 111.00 55,500.00
b. Consumables (5% of Material Cost) 5,550.00

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 61,050.00

F. Direct Cost (C+E) 68,155.85
G. Overhead, Contingencies & Miscellaneous 5% 3,407.79
H. Contractor's Profit (CP) 10% 6,815.58
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 78,379.22
k. Total Unit Cost 156.76
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: PC.
Output per day: 8.00 PC./DAY
Quantity: 25.00 PC.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 1.25 609.38 761.73
b. Skilled Laborer 1 1.25 492.19 615.24
c. Laborer 1 1.25 375.00 468.75

Sub-Total for A P 1,845.71

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) 1,845.71
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Junction/ Utility/ Pull/ Square Box 25.00 pc. 45.00 1,125.00
b. Consumables (5% of Material Cost) 112.50

Sub-Total for E P 1,237.50

F. Direct Cost (C+E) 3,083.21
G. Overhead, Contingencies & Miscellaneous 5% 154.16
H. Contractor's Profit (CP) 10% 308.32
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 3,545.69
k. Total Unit Cost 141.83
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(1) 15 mm - 25 mm RSC/IMC/EMT

Unit of Measurement: length
Output per day: 10.66 length/day
Quantity: 3.85 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.36 609.38 220.00
b. Skilled Laborer 1 0.36 492.19 177.69
c. Laborer 1 0.36 375.00 135.39

Sub-Total for A P 533.08

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 53.31

Sub-Total for B P 53.31

C. Total (A+B) 586.39
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 25mm EMT Conduit x 3m. 3.85 length 831.00 3,199.35
b. Consumables (5% of Material Cost) 319.94

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 3,519.29

F. Direct Cost (C+E) 4,105.68
G. Overhead, Contingencies & Miscellaneous 5% 205.28
H. Contractor's Profit (CP) 10% 410.57
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 4,721.53
k. Total Unit Cost 1,226.37
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: M.
Output per day: 114.29 M./DAY
Quantity: 3.85 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.03 609.38 20.53
b. Skilled Laborer 1 0.03 492.19 16.58
c. Laborer 1 0.03 375.00 12.63

Sub-Total for A P 49.74

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 4.97

Sub-Total for B P 4.97

C. Total (A+B) 54.71
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. cat6 3.85 m. 111.00 427.35
b. Consumables (5% of Material Cost) 42.74

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 470.09

F. Direct Cost (C+E) 524.80
G. Overhead, Contingencies & Miscellaneous 5% 26.24
H. Contractor's Profit (CP) 10% 52.48
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 603.52
k. Total Unit Cost 156.76
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.10 609.38 60.94
b. Skilled Laborer 1 0.10 492.19 49.22
c. Laborer 1 0.10 375.00 37.50

Sub-Total for A P 147.66

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) 147.66
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Junction/ Utility/ Pull/ Square Box 2.00 pc. 45.00 90.00
b. Consumables (5% of Material Cost) 9.00

Sub-Total for E P 99.00

F. Direct Cost (C+E) 246.66
G. Overhead, Contingencies & Miscellaneous 5% 12.33
H. Contractor's Profit (CP) 10% 24.67
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 283.66
k. Total Unit Cost 141.83
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(1) 15 mm - 25 mm RSC/IMC/EMT

Unit of Measurement: length
Output per day: 10.66 length/day
Quantity: 322.07 length

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 30.20 609.38 18,404.07
b. Skilled Laborer 1 30.20 492.19 14,864.78
c. Laborer 1 30.20 375.00 11,325.49

Sub-Total for A P 44,594.33

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 4,459.43

Sub-Total for B P 4,459.43

C. Total (A+B) 49,053.76
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 25mm EMT Conduit x 3m. 322.07 length 831.00 267,637.40
b. Consumables (5% of Material Cost) 26,763.74

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 294,401.14

F. Direct Cost (C+E) 343,454.90
G. Overhead, Contingencies & Miscellaneous 5% 17,172.75
H. Contractor's Profit (CP) 10% 34,345.49
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 394,973.14
k. Total Unit Cost 1,226.37
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

Item No./Description: 1100(3) 15 mm - 25 mm Flexible Metal Conduit

Unit of Measurement: M.
Output per day: 16.00 m./day
Quantity: 318.00 m.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 19.88 609.38 12,111.43
b. Skilled Laborer 1 19.88 492.19 9,782.28
c. Laborer 1 19.88 375.00 7,453.13

Sub-Total for A P 29,346.83

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 2,934.68

Sub-Total for B P 2,934.68

C. Total (A+B) 32,281.51
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. 15 mm - 25 mm Flexible Metal Conduit 318.00 m. 32.53 10,345.60
b. Consumables (5% of Material Cost) 1,034.56

Estimator shall Include fittings in the material take-off.

Sub-Total for E P 11,380.16

F. Direct Cost (C+E) 43,661.67
G. Overhead, Contingencies & Miscellaneous 5% 2,183.08
H. Contractor's Profit (CP) 10% 4,366.17
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 50,210.92
k. Total Unit Cost 157.90
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: M.
Output per day: 114.29 M./DAY
Quantity: 1,932.40 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 16.91 609.38 10,303.50
b. Skilled Laborer 1 16.91 492.19 8,322.03
c. Laborer 1 16.91 375.00 6,340.56

Sub-Total for A P 24,966.08

Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
Minor Tools (10% of labor Cost) 2,496.61

Sub-Total for B P 2,496.61

C. Total (A+B) 27,462.69
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. cat6 1932.40 m. 111.00 214,496.40
b. Consumables (5% of Material Cost) 21,449.64

The estimator shall breakdown the electrical wire requirements

Sub-Total for E P 235,946.04

F. Direct Cost (C+E) 263,408.73
G. Overhead, Contingencies & Miscellaneous 5% 13,170.44
H. Contractor's Profit (CP) 10% 26,340.87
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 302,920.04
k. Total Unit Cost 156.76
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: PC.
Output per day: 8.00 PC./DAY
Quantity: 220.00 PC.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 11.00 609.38 6,703.18
b. Skilled Laborer 1 11.00 492.19 5,414.09
c. Laborer 1 11.00 375.00 4,125.00

Sub-Total for A P 16,242.27

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) 16,242.27
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Junction/ Utility/ Pull/ Square Box 220.00 pc. 45.00 9,900.00
b. Consumables (5% of Material Cost) 990.00

Sub-Total for E P 10,890.00

F. Direct Cost (C+E) 27,132.27
G. Overhead, Contingencies & Miscellaneous 5% 1,356.61
H. Contractor's Profit (CP) 10% 2,713.23
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 31,202.11
k. Total Unit Cost 141.83
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED SIX 4- STOREY RESIDENTIAL BUILDING

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

Unit of Measurement: PC.
Output per day: 8.00 PC./DAY
Quantity: 9.00 PC.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
a. Construction Foreman/Engineering Assistant 1 0.45 609.38 274.22
b. Skilled Laborer 1 0.45 492.19 221.49
c. Laborer 1 0.45 375.00 168.75

Sub-Total for A P 664.46

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) 664.46
D. Output per day =
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
a. Junction/ Utility/ Pull/ Square Box 9.00 pc. 45.00 405.00
b. Consumables (5% of Material Cost) 40.50

Sub-Total for E P 445.50

F. Direct Cost (C+E) 1,109.96
G. Overhead, Contingencies & Miscellaneous 5% 55.50
H. Contractor's Profit (CP) 10% 111.00
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 1,276.45
k. Total Unit Cost 141.83