INPUT THE DATA ON THE YELLOW CELL (THIS IS NOT A LOCKED SPREADSHEET, HENCE YOU C

PROJECT TITLE: PROPOSED TWO (2) -

PROJECT LOCATION: ZAMBOANGA CITY

Item Manpower / DIRECT COST

Item of Works Qty Units Remarks
Number Labor
CIVIL WORKS
800(1) CLEARING AND
INDIVIDUAL GRUBBING
REMOVAL OF TREES (UPTO 300MM 200.00 SQ.M. Area
Numberof the project
of trees to for clearing from
be removed 600.00
800(3)a DIAMETER) 2.00 EACH project site 550.00
803(1)a STRUCTURE EXCAVATION (COMMON SOIL) 23.00 CU.M. Volume to be excavated by Backhoe 287.50
803(1)a STRUCTURE EXCAVATION (SOFT ROCK) - CU.M. Volume to be excavated by Backhoe -
804(4) GRAVEL BEDDING
REINFORCING STEEL OF REINFORCED CONCRETE 3.00 CU.M. Putting
by directgravel as bedding
counting on plan,inget
foundation
its total 625.00
902(1) STRUCTURES FOR ONE-STOREY, GRADE 40/60 1,200.00 KGS. weight in kgs. 7,738.54
This is for two to 5 storey only. After
estimating the number of steel bars by
REINFORCING STEEL OF REINFORCED CONCRETE direct counting on plan, get its total
902(1) STRUCTURES FOR TWO UPTO FIVE STOREY - KGS. weight in kgs. -

STRUCTURAL CONCRETE FOR FOOTING AND SLAB ON Total concrete volume of Footing & Slab
900(1)c2 FILL (CLASSSUSPENDED
COLUMN, A, 28 DAYS)SLAB, GIRDER/BEAM (CLASS A, 28 12.40 CU.M. on grade
Total volume of concrete for beam, 13,025.21
900(1) DAYS)
FORMWORKS AND FALSEWORKS (FOR ONE-STOREY 23.60 CU.M. column
and othertiestructural
beam, suspended
membersslab
that&need
girder 32,777.78
903(2) BUILDING) 49.00 SQ.M. form for concreting 9,285.80

100MM CHB NON LOAD BEARING/LOAD BEARING

1046 (INCLUDING
150mm. CHBREINFORCING STEEL) (including Reinforcing
NON LOAD BEARING 189.00 SQ.M. Total area of wall using 4" CHB 19,764.71
1046 Steel)
CEMENT PLASTER FINISH WITH 19MM THICK & 1:3 36.00 SQ.M. Total
Total area
area of
of wall usingsurface
concrete 6" CHBto be 4,528.30
Determine the steel materials by direct
1027(1) MORTAR MIXTURE 420.00 SQ.M. plastered
counting on plan, then convert it to 26,526.32
1047(2)b STRUCTURAL STEEL ROOF TRUSS - KGS. weight in kilograms -
 Determine the number of C-Purlins by
direct counting on plan, then convert it to
1047(2)c STRUCTURAL STEEL PURLINS 200.00 KGS. weight in kilograms
Determine the roof area to be covered 995.02
1013(1) CORRUGATED METALROOFING
FABRICATED METAL ROOFINGACCESSORY (RIDGE/HIP - SQ.M. by
Determine theroof
corrugated totalsheet
length of Flashing, -
1013(2) ROLLS/FLASHING/COUNTER FLASHING/ VALLEY ROLL) 38.00 M. Ridge Roll and Valley Roll 855.00
1013(2) FABRICATED
PREPAINTED METAL
METAL ROOFING ACCESSORY (GUTTER)
SHEETS (CORRUGATE, SHORT 13.00 M. Determine
Determine thethe total length
roof area to of
beGutter
covered 247.88
1014 SPAN/LONG SPAN) - SQ.M. by prepainted corrugated roof sheet
Determine the roof area to be covered -
1014 PREPAINTED METAL SHEETS (RIB TYPE 0.4-0.5MM THICK) 140.00 SQ.M. by prepainted rib-type roof sheet 13,903.94
1016(1)a WATERPROOFING CEMENT TILES/
UNGLAZED TILES/ GRANITE BASE SYNTHETIC GRANITE 66.00 SQ.M. Determine the area for waterproofing 7,920.00
1018 TILES
FIBER CEMENT BOARD/MARINE PLYWOOD/ORDINARY 80.00 SQ.M. Determine the area for tiles 29,743.59
1003(1) PLYWOOD ON METAL FRAME CEILING 130.00 SQ.M. Determine
Determine theand area
inputfor
theCeiling
total area of 28,761.06
1010(2)a HOLLOW CORE FLUSH DOOR 5.04 SQ.M. flush type door
Determine the total area of Wooden 3,543.75
1010(2) WOODEN PANEL DOOR WITH HEAVY DUTY DOOR KNOB 2.10 SQ.M. Panel Door 1,604.17
1043(1) PVC DOORS AND FRAMES W/ HEAVY DUTY DOOR KNOB 1.26 SQ.M. Determine
Determine thethe total
area ofarea of PVC surface
concrete Door 900.00
1032(1)a PAINTING WORKS (MASONRY PAINTING) 540.00 SQ.M. for painting the area of metal surface for
Determine 77,142.86
1032(1)c PAINTING WORKS
SUPPLY AND (METAL PAINTING)
INSTALLATION OF ANALOK TYPE SLIDING 45.00 SQ.M. painting
Determine the total area of sliding 6,750.00
SPL - ? WINDOW 11.34 SQ.M. window -
If you need additional item that is not
found in this spreadsheet, you may use
this and go to "Other Item" Tab to create
SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S. item of work -
ItDetermine
is suggested thethat
number andfor
the unit length
this of
PLUMBING item WORKS
50MM DIA - 100MM DIA SANITARY PVC PIPE, SERIES Sanitary
is alwaysPipes by Sizes
1.00 Lump and The
Sum. indicate in in
estimator
1001(1)a 600/1000 50.00 M. the
shall estimate DUPA tab 11,000.00
Inputgotheto total
its DUPA tab and
quantity indicate
of the waterthe
1002(6) WATERLINE PIPES & FITTINGS 1.00 L.S. necessary
closet materials,
plustotal
urinal. tools
Also, go and
to manpower
the DUPA 11,000.00
Input
Input the
the in
total quantity of the Sinks. Also,
1002(5) WATER
KITCHENCLOSET/ URINALSLOP
SINK/ SCRUB/ W/ COMPLETE ACCESSORIES
SINK W/ COMPLETE 38.00 SET and
go toinput
the DUPA thequantity
necessary
and input
of materials.
the
in the 17,100.00
Countertops/Lavatory. Also, go to the
1002(5) ACCESSORIES
WALL HANG/COUNTERTOP/ UNDER COUNTER LAVATORY 6.00 SET necessary
DUPA materials. 2,700.00
Input and inputnumber
the total in the necessary
of floor drain. Go
1002(5) W/ COMPLETE ACCESSORIES 16.00 SET materials.
to DUPA 7,200.00
Input theand
totalupdate
number or input the& Soap
of Toilet
1002(5) FLOOR DRAIN PLATES
SOAP HOLDER /TOILET(ANY SIZE)
SOAP/LIQUID SOAP/TISSUE 28.00 SET necessary
Holder. materials
Goarea
to DUPA 2,520.00
Input the of theand update
mirrior. or input
Update the
1002(5) HOLDER 22.00 SET the
DUPA necessary materials 3,712.50
Go to by inputting
DUPA theinput
Tab and necessary
the necessary
1002(5)p FACIAL
(INPUT MIRROR
OTHER PLUMBING WORK ITEM THAT IS NOT 15.00 SQ.M. materials
materials, manpower and equipment 8,437.50
SPL- ? FOUND IN THIS SPREADSHEET) 1.00 L.S. requirements. -
Input the total length of the conduit and
update the materials requirement ELECTRICAL in the WORKS
1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT 200.00 M. DUPA Tab 12,733.45
 Inpu the total number of utility box,
junction
Input thebox. Golength
total to DUPA Tab and update
of Electrical Wire.
1100 JUNCTION UTILITY/PULL / SQUARE BOX 33.00 PC. the necessary materials
Go to DUPA Tab and breakdown the 2,970.00
1101(2) 1.6MM2 - 5.5MM2 ELECTRIC
SINGLE CONVINENCE OUTLET/WIRE (TW/THHN/TWHN2)
RECEPTACLE, GROUNDING 600.00 M. materials
Input the accroding to wire
total number size
of Single 5,400.00
1101 TYPE/HEAVY DUTY CONVENIENCE OUTLET
DUPLEX CONVINENCE OUTLET/ RECEPTACLE, 13.00 SET Convenience
Input Outlet 731.25
Input the
the total
numbernumber
of [Link]
Double
to DUPA tab
1101 GROUNDING
PANEL BOARD TYPE/HEAVY
WITH MAINDUTY CONVENIENCE OUTLET
BREAKER/BRANCHES, 3 10.00 SET Convenience
and Outlet 675.00
Count and input the number of [Link]
update the materials component Go
1102 WIRES, 1 NEUTRAL, 50AMP-200AMP
FLOURESCENT LIGHTING FIXTURE WITH BALLAST/ LIGHT 1.00 SET indicate
to DUPA the
tab needed
to updateCircuit
the Breakers.
materials 1,512.50
Go to DUPA Tab and input the necessary
1103(2) EMITTING DIODE
(INPUT OTHER (LED) BULB,
ELECTRICAL 1 BULB
WORK ITEM THAT IS NOT 40.00 SET requirements
materials, manpower and equipment 9,000.00
SPL- ? FOUND IN THIS SPREADSHEET) 1.00 L.S. requirements. -
384,768.63
Manpower /
MARK-UPS Labor
OCM 5%
PROFIT 10%
VALUE ADDED TAX (VAT) 0%
DSHEET, HENCE YOU CAN CUSTOMIZE BASE ON YOUR NEEDS)

DIRECT COST INDIRECT COST

Equipment/ Tools Materials OCM Profit VAT Total Cost Unit Cost
S
21,555.20 - 1,107.76 2,215.52 - 25,478.48 127.39
3,908.94 - 222.95 445.89 - 5,127.78 2,563.89
5,524.46 - 290.60 581.20 - 6,683.75 290.60
#VALUE! - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A 4,200.00 #N/A #N/A #N/A #N/A #N/A
#VALUE! 96,201.00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A 55,942.60 #N/A #N/A #N/A #N/A #N/A

#N/A 99,391.40 #N/A #N/A #N/A #N/A #N/A
928.58 29,647.03 1,993.07 3,986.14 - 45,840.62 935.52

#N/A 120,511.13 #N/A #N/A #N/A #N/A #N/A

#N/A 33,660.00 #N/A #N/A #N/A #N/A #N/A
2,652.63 57,141.00 4,316.00 8,632.00 - 99,267.94 236.35
- - - - - - #DIV/0!
 895.52 16,107.00 899.88 1,799.75 - 20,697.17 103.49
- - - - - - #DIV/0!
85.50 8,167.21 455.39 910.77 - 10,473.87 275.63
24.79 2,941.34 160.70 321.40 - 3,696.11 284.32
- - - - - - #DIV/0!
1,390.39 53,354.00 3,432.42 6,864.83 - 78,945.58 563.90
792.00 3,499.47 610.57 1,221.15 - 14,043.19 212.78
2,974.36 70,502.00 5,161.00 10,321.99 - 118,702.94 1,483.79
2,876.11 125,787.57 7,871.24 15,742.47 - 181,038.45 1,392.60
354.38 11,550.00 772.41 1,544.81 - 17,765.35 3,524.87
160.42 6,600.00 418.23 836.46 - 9,619.28 4,580.61
90.00 2,625.00 180.75 361.50 - 4,157.25 3,299.40
- 78,160.10 7,765.15 15,530.30 - 178,598.40 330.74
- 22,411.13 1,458.06 2,916.11 - 33,535.30 745.23
- 45,360.00 2,268.00 4,536.00 - 52,164.00 4,600.00

- - - - - - -
ORKS
1,100.00 9,375.00 1,073.75 2,147.50 - 24,696.25 493.93
1,100.00 3,280.00 769.00 1,538.00 - 17,687.00 17,687.00
1,710.00 250,800.00 13,480.50 26,961.00 - 310,051.50 8,159.25
270.00 29,700.00 1,633.50 3,267.00 - 37,570.50 6,261.75
720.00 61,600.00 3,476.00 6,952.00 - 79,948.00 4,996.75
252.00 10,780.00 677.60 1,355.20 - 15,584.80 556.60
371.25 8,470.00 627.69 1,255.38 - 14,436.81 656.22
843.75 14,850.00 1,206.56 2,413.13 - 27,750.94 1,850.06
- - - - - - -
ORKS
1,273.35 3,300.00 865.34 1,730.68 - 19,902.81 99.51
 297.00 1,633.50 245.03 490.05 - 5,635.58 170.78
540.00 19,140.00 1,254.00 2,508.00 - 28,842.00 48.07
- 2,574.00 165.26 330.53 - 3,801.04 292.39
- 2,530.00 160.25 320.50 - 3,685.75 368.58
- 6,656.00 408.43 816.85 - 9,393.78 9,393.78
900.00 7,920.00 891.00 1,782.00 - 20,493.00 512.33
- - - - - -
#VALUE! 1,376,367.48 #VALUE! #VALUE! #VALUE! #VALUE!

Equipment/ Tools Materials OCM Profit VAT Total Cost

 PALACE ENGINEERING & RENOVATION SERVICES

PROJECT TITLE: UNIT RENOVATION OF UNIT - 21D

Project Location: VENICE LUXURY RESIDENCES

BREAKDOWN OF EXPENDITURES % OF TOTAL AMOUNT PERCENTAGE

DIRECT COST:
Materials #DIV/0! 1,376,367.48 #VALUE! MATERIALS
Labor/Manpower #VALUE! 384,768.63 #VALUE! LABOR
Equipment/Tools Expenses #VALUE! #VALUE! #VALUE! EQUIPMENT

SUB-TOTAL (DIRECT COST) #DIV/0! #VALUE! 34,376,992.18 xxx p-1 34,376,992.18

INDIRECT COST:
Overhead, Contingency & Misc. #VALUE! #VALUE!
Contractor's Profit #VALUE! #VALUE!
Value Added Tax #VALUE! #VALUE!
SUB-TOTAL (INDIRECT COST)
TOTAL PROJECT COST #VALUE! #VALUE! 27,089,626.00

Prepared by:

Licensed Engineer/Registered Master Plumber/Master Electrician

NOTE:

1. FOR QUERIES REGARDING THIS, YOU MAY COMMUNICATE WITH THE AUTHOR AT [Link]@[Link] OR ON HIS YOUTUBE CHANNEL
2. THIS ESTIMATE FORMAT IN DETAILED UNIT PRICE ANALYSIS IS A PERSONAL PROPERTY OF ENGR. EDITO M. BAUTISTA, JR. CE, EnP, RMP, RME
3. IF YOU USE THIS IN A STUDY OR RESEARCH, PLEASE ACKNOWLEDGE THE AUTHOR.
4. DISCLAIMER: THE AUTHOR OF THIS SPREADSHEET IS DENYING ANY AND ALL LIABILITY FOR ANY DAMAGES ARISING OUT FROM USING THIS SPREADSHEET.
5. THE BASIS FOR THE DERIVATION OF THIS SPREADSHEET IS THE DPWH DEPARTMENT ORDER NO. 137 SERIES OF 2017, COST ESTIMATION MANUAL FOR LOW RISE BUILDING (UPTO 5 STOREY BUILDING)
6. THE USER MAY CHANGE THE MANPOWER RATES, EQUIPMENT RATES, MATERIALS PRICES AND THE MARK-UPS (OCM, PROFIT & TAX)
 BAYITH ENGINEERING & RENOVATION SERVICES

April 21, 2023

ATTENTION: MS. LORAINE JACOB

Sir/Ma'am

Please accept our offer for the following scope of works as discussed :

ITEM NO. DISCRIPTION

1 Living Area
Labor, Supply and Installation of wainscoting wall and WPC panel
2 Dining Area
Labor, Supply and Installation of wainscoting wall and WPC panel
3 Bedroom Area
Labor, Supply and Installation of wainscoting wall and WPC panel
4 Bedroom and Living Area Divider
Labor, Supply, and Installation of glass wall partition
5 Miscellanous works

Question 1 Do we have drop ceiling ?

Question 2 Hangging Track ba yung sliding door
Question 3 Is WPC panel wide groove or tiny groove?
Question 4 Swatches of WCP ? is it White Oak?
Question 5 Swatches of Glass Frame Partition ?
Question 6 Color shade of wainscoting ?
TION SERVICES

QTY UNIT CURRENCY UNIT PRICE AMOUNT

11.47 SQM PHP

4.45 SQM PHP

4.52 SQM PHP

10.11 SQM PHP

 PALACE ENGINEERING & RENOVATION SERVICES

PROJECT TITLE: PROPOSED TWO (2) -

Project Location: ZAMBOANGA CITY

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)
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 Php -
800(3)a INDIVIDUAL REMOVAL OF TREES (UPTO 300MM 2.00 EACH 4,458.94 5% 10% 15% 668.84 0.00 668.84 5,127.78 2,563.89 Php -
803(1)a DIAMETER)
STRUCTURE EXCAVATION (COMMON SOIL) 23.00 CU.M. 5,811.96 5% 10% 15% 871.79 0.00 871.79 6,683.75 290.60 Php -
803(1)a STRUCTURE EXCAVATION (SOFT ROCK) 0.00 CU.M. #VALUE! 5% 10% 15% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
804(4) GRAVEL BEDDING 3.00 CU.M. #N/A 5% 10% 15% #N/A #N/A #N/A #N/A #N/A
#N/A
902(1) REINFORCING STEEL OF REINFORCED 1,200.00 KGS. #VALUE! 5% 10% 15% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
CONCRETE STRUCTURES FOR ONE-STOREY,
GRADE 40/60
#VALUE!
902(1) REINFORCING STEEL OF REINFORCED 0.00 KGS. #VALUE! 5% 10% 15% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
CONCRETE STRUCTURES FOR TWO UPTO FIVE
STOREY
#VALUE!
900(1)c2 STRUCTURAL CONCRETE FOR FOOTING AND 12.40 CU.M. #N/A 5% 10% 15% #N/A #N/A #N/A #N/A #N/A
SLAB ON FILL (CLASS A, 28 DAYS)
#N/A
900(1) STRUCTURAL CONCRETE FOR FOOTING TIE 23.60 CU.M. #N/A 5% 10% 15% #N/A #N/A #N/A #N/A #N/A #N/A
903(2) BEAM, COLUMN,
FORMWORKS SUSPENDED
AND SLAB,
FALSEWORKS (FOR ONE- 49.00 SQ.M. 39,861.41 5% 10% 15% 5,979.21 0.00 5,979.21 45,840.62 935.52 Php -
1046 GIRDER/BEAM
STOREY
100MM CHB (CLASS
NON LOADA,BEARING/LOAD
BUILDING) 28 DAYS) BEARING 189.00 SQ.M. #N/A 5% 10% 15% #N/A #N/A #N/A #N/A #N/A
(INCLUDING REINFORCING STEEL)
#N/A
1046 150mm. CHB NON LOAD BEARING (including 36.00 SQ.M. #N/A 5% 10% 15% #N/A #N/A #N/A #N/A #N/A
Reinforcing Steel) #N/A
1027(1) CEMENT PLASTER FINISH WITH 19MM THICK & 420.00 SQ.M. 86,319.95 5% 10% 15% 12,947.99 0.00 12,947.99 99,267.94 236.35
1:3 MORTAR MIXTURE Php -
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! Php -
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 Php -
1013(1) CORRUGATED METAL ROOFING 0.00 SQ.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
Php -
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)
Php -
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) Php -
1014 PREPAINTED METAL SHEETS (CORRUGATE, 0.00 SQ.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
SHORT SPAN/LONG SPAN) Php -
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) Php -
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
Php -
1018 UNGLAZED TILES/ GRANITE TILES/ SYNTHETIC 80.00 SQ.M. 103,219.95 5% 10% 15% 15,482.99 0.00 15,482.99 118,702.94 1,483.79
GRANITE TILES Php -
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
Php -
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
Php -
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
Php -
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
Php -
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
Php -
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
Php -
SPL - ? SUPPLY AND INSTALLATION OF ANALOK TYPE 11.34 SQ.M. 45,360.00 5% 10% 15% 6,804.00 0.00 6,804.00 52,164.00 4,600.00
SLIDING WINDOW Php -
SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00 Php -
PLUMBING WORKS Php -
1001(1)a 50MM DIA - 100MM DIA SANITARY PVC PIPE, 50.00 M. 21,475.00 5% 10% 15% 3,221.25 0.00 3,221.25 24,696.25 493.93
SERIES 600/1000
Php -
1002(6) WATERLINE PIPES & FITTINGS 1.00 L.S. 15,380.00 5% 10% 15% 2,307.00 0.00 2,307.00 17,687.00 17,687.00
Php -
1002(5) WATER CLOSET/ URINAL W/ COMPLETE 38.00 SET 269,610.00 5% 10% 15% 40,441.50 0.00 40,441.50 310,051.50 8,159.25 Php -
1002(5) ACCESSORIES
KITCHEN SINK/ SCRUB/ SLOP SINK W/ 6.00 SET 32,670.00 5% 10% 15% 4,900.50 0.00 4,900.50 37,570.50 6,261.75
COMPLETE ACCESSORIES
Php -
1002(5) WALL HANG/COUNTERTOP/ UNDER COUNTER 16.00 SET 69,520.00 5% 10% 15% 10,428.00 0.00 10,428.00 79,948.00 4,996.75
LAVATORY W/ COMPLETE ACCESSORIES
Php -
1002(5) FLOOR DRAIN PLATES (ANY SIZE) 28.00 SET 13,552.00 5% 10% 15% 2,032.80 0.00 2,032.80 15,584.80 556.60
Php -
1002(5) SOAP HOLDER /TOILET SOAP/LIQUID 22.00 SET 12,553.75 5% 10% 15% 1,883.06 0.00 1,883.06 14,436.81 656.22 Php -
1002(5)p SOAP/TISSUE HOLDER
FACIAL MIRROR 15.00 SQ.M. 24,131.25 5% 10% 15% 3,619.69 0.00 3,619.69 27,750.94 1,850.06
Php -
SPL- ? (INPUT OTHER PLUMBING WORK ITEM THAT IS 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
NOT FOUND IN THIS SPREADSHEET)
Php -
ELECTRICAL WORKS Php -
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
Php -
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
Php -
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) Php -
1101 SINGLE CONVINENCE OUTLET/ RECEPTACLE, 13.00 SET 3,305.25 5% 10% 15% 495.79 0.00 495.79 3,801.04 292.39
GROUNDING TYPE/HEAVY DUTY CONVENIENCE
OUTLET
Php -
1101 DUPLEX CONVINENCE OUTLET/ RECEPTACLE, 10.00 SET 3,205.00 5% 10% 15% 480.75 0.00 480.75 3,685.75 368.58
GROUNDING TYPE/HEAVY DUTY CONVENIENCE
OUTLET
Php -
1102 PANEL BOARD WITH MAIN BREAKER/BRANCHES, 1.00 SET 8,168.50 5% 10% 15% 1,225.28 0.00 1,225.28 9,393.78 9,393.78
3 WIRES, 1 NEUTRAL, 50AMP-200AMP Php -
1103(2) 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
Php -
SPL- ? (INPUT OTHER ELECTRICAL WORK ITEM THAT IS 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
NOT FOUND IN THIS SPREADSHEET)
Php -
#VALUE!

Prepared by:

Licensed Engineer/Registered Master Plumber/Master Electrician

 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

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

Number of Teams:
LABOR Sub-Total for A P 600.00 1.00

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

EQUIPMENT Sub-Total for B P 21,555.20

C. Total (A+B) 22,155.20
D. Output per day = 500.00 SQ.M./DAY 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
N/A 4.00

0.00 2.00 4.00

MATERIAL 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
CHECKING J. Total Cost 25,478.48
ADJUSTED CHECKING k. Total Unit Cost 127.39
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 800(3)a INDIVIDUAL REMOVAL OF TREES (UPTO 300MM DIAMETER)
UNIT Unit of Measurement: EACH
Output per day: 8.00 EACH/DAY
QTY Quantity: 2.00 EACH

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

Number of Teams:
LABOR Sub-Total for A P 550.00 1.00

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

EQUIPMENT Sub-Total for B P 3,908.94

C. Total (A+B) 4,458.94
D. Output per day = 8.00 EACH/DAY 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
N/A 4.00

0.00 2.00 4.00

MATERIAL 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
CHECKING J. Total Cost 5,127.78
ADJUSTED CHECKING k. Total Unit Cost 2,563.89
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 803(1)a STRUCTURE EXCAVATION (COMMON SOIL) NO. OF TEAM: 1
UNIT Unit of Measurement: CU.M.
Output per day: 160.00 CU.M./DAY
QTY Quantity: 23.00 CU.M.

Designation No. Person No. of Days Daily Rate Amount

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

LABOR 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 16,599.00 2,386.11
Minor Tools (10%) 28.75

EQUIPMENT Sub-Total for B P 5,524.46

C. Total (A+B) 5,811.96
D. Output per day = 160.00 CU.M./DAY

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials
N.A.

MATERIAL Sub-Total for E P

F. Direct Cost (C+E) 5,811.96
G. Overhead, Contingencies & Miscellaneous 5% 290.60
H. Contractor's Profit (CP) 10% 581.20
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 6,683.75
ADJUSTED CHECKING k. Total Unit Cost 290.60
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 803(1)a STRUCTURE EXCAVATION (SOFT ROCK) NO. OF TEAM: 1
UNIT Unit of Measurement: CU.M.
Output per day: 112.00 CU.M./DAY
QTY Quantity: 0.00 CU.M.

Designation No. Person No. of Days Daily Rate Amount

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

LABOR 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 #REF! #VALUE!
b. Backhoe 1 0.00 #REF! #VALUE!
c. Backhoe with Breaker 1 0.00 #REF! #VALUE!
Minor Tools (10%) 0.00

EQUIPMENT Sub-Total for B P #VALUE!

C. Total (A+B) #VALUE!
D. Output per day = 112.00 CU.M./DAY

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials
N.A.

MATERIAL Sub-Total for E P

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

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 804(4) GRAVEL BEDDING NO. OF TEAM: 1

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

Designation No. Person No. of Days Daily Rate Amount

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

LABOR 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 #N/A #N/A
Minor Tools (10%) 62.50

EQUIPMENT Sub-Total for B P #N/A

C. Total (A+B) #N/A
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

MATERIAL Sub-Total for E P 4,200.00

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

PROJECT NAME: PROPOSED TWO (2) -

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

NO. OF TEAM
Designation No. Person No. of Days Daily Rate Amount
1
A. Labor
DURATION 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

LABOR 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 #REF! #VALUE!
b. Bar Bender 1 0.52 #REF! #VALUE!
c. Cargo Truck/Hauling Truck 1 0.16 #REF! #VALUE!

EQUIPMENT Sub-Total for B P #VALUE!

C. Total (A+B) #VALUE!
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

MATERIAL Sub-Total for E P 96,201.00

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

Input here the quantity of Steel Bars:

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

56.43
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 902(1) REINFORCING STEEL OF REINFORCED CONCRETE STRUCTURES FOR TWO UPTO FIVE
UNIT Unit of Measurement: KGS. STOREY
Output per day: 1,032.75 KGS./DAY
QTY Quantity: 0.00 KGS.

NO. OF TEAM
Designation No. Person No. of Days Daily Rate Amount
1
A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 0.000 800.00 0.00
b. Skilled Laborer 3 0.000 600.00 0.00
b. Laborer 12 0.000 400.00 0.00

LABOR Sub-Total for A P 0.00

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

B. Equipment
a. Bar Cutter 1 0.00 #REF! #VALUE!
b. Bar Bender 1 0.00 #REF! #VALUE!
Minor Tools (10% of Labor Cost) 0.00

EQUIPMENT Sub-Total for B P #VALUE!

C. Total (A+B) #VALUE!
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) 0.00 kg. 75.00 0.00
b. #16 G.I. Tie-wire 0.00 kg. 90.00 0.00
Consumables (5% of Materials Cost) 0.00

MATERIAL Sub-Total for E P 0.00

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

Input here the quantity of Steel Bars:

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

56.43
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

NO. OF TEAM
Designation No. Person No. of Days Daily Rate Amount
1
A. Labor
Concrete Pouring Works
DURATION 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

LABOR 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 #N/A #N/A
Minor Tools (10% of Labor Cost) 1,302.52

EQUIPMENT Sub-Total for B P #N/A

C. Total (A+B) #N/A
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

MATERIAL Sub-Total for E P 55,942.60

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

3500
170
14.70588235
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

NO. OF TEAM
Designation No. Person No. of Days Daily Rate Amount
1
A. Labor
Concrete Pouring Works
DURATION 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

LABOR 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 #N/A #N/A
Minor Tools (10% of Labor Cost) 3,277.78

EQUIPMENT Sub-Total for B P #N/A

C. Total (A+B) #N/A
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

MATERIAL Sub-Total for E P 99,391.40

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

3500
170
14.70588235
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

UNIT Unit of Measurement: SQ.M.

Output per day: 25.92 [Link]
QTY Quantity: 49.00 SQ.M.

NO. OF TEAM
Designation No. Person No. of Days Daily Rate Amount
1
A. Labor
Installation:
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 928.58

C. Total (A+B) 10,214.38
D. Output per day = 25.92 [Link]

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

MATERIAL 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
CHECKING J. Total Cost 45,840.62
ADJUSTED CHECKING k. Total Unit Cost 935.52

3500
170
14.70588235
 DETAILED UNIT PRICE ANALYSIS
NO. OF TEAMS 1.00
PROJECT NAME: PROPOSED TWO (2) -
0.00
ITEM NO. Item No./Description: 1046 100MM CHB NON LOAD BEARING/LOAD BEARING (INCLUDING REINFORCING STEEL)
UNIT Unit of Measurement: SQ.M.
Output per day: 30.60 SQ.M./DAY
QTY Quantity: 189.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Concrete Pouring Works
DURATION 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

LABOR 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 #N/A #N/A
Minor Tools (10% of Labor Cost) 1,976.47

EQUIPMENT Sub-Total for B P #N/A

C. Total (A+B) #N/A
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
Deformed Reinforcing Steel Bar (Sizes to be 75.00 45,927.00
d. 612.36 kgs.
determined by Estimator)
e. #16 G.I. Tie-wire 9.45 kgs. 90.00 850.50

MATERIAL Sub-Total for E P 120,511.13

F. Direct Cost (C+E) #N/A
G. Overhead, Contingencies & Miscellaneous 5% #N/A
H. Contractor's Profit (CP) 10% #N/A
I. Value Added Tax (VAT) 0% #N/A
CHECKING J. Total Cost #N/A
ADJUSTED CHECKING k. Total Unit Cost #N/A
 DETAILED UNIT PRICE ANALYSIS
NO. OF TEAMS 1.00
PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
Concrete Pouring Works
DURATION 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

LABOR 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 #N/A #N/A
Minor Tools (10% of Labor Cost) 452.83

EQUIPMENT Sub-Total for B P #N/A

C. Total (A+B) #N/A
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 75.00 8,748.00
d. 116.64 kgs.
determined by Estimator)
e. #16 G.I. Tie-wire 1.80 kgs. 90.00 162.00

MATERIAL Sub-Total for E P 33,660.00

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

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 99,267.94
ADJUSTED CHECKING k. Total Unit Cost 236.35
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 0.00
ADJUSTED CHECKING k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 20,697.17
ADJUSTED CHECKING k. Total Unit Cost 103.49
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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

EQUIPMENT 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.

MATERIAL 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
CHECKING J. Total Cost 0.00
ADJUSTED CHECKING k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: FABRICATED METAL ROOFING ACCESSORY (RIDGE/HIP ROLLS/FLASHING/COUNTER
1013(2) FLASHING/ VALLEY ROLL)
UNIT Unit of Measurement: M.
Output per day: 80.000 M./DAY
QTY Quantity: 38.00 M.

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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

EQUIPMENT 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 183.33 6,966.67
a. 38.00 m
(0.4-0.6mm Thk
b. Blind Rivets 722.00 pc. 1.33 962.67
c. Consumables (3% of Materials Costs) 237.88

MATERIAL 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
CHECKING J. Total Cost 10,473.87
ADJUSTED CHECKING k. Total Unit Cost 275.63
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1013(2) FABRICATED METAL ROOFING ACCESSORY (GUTTER)
UNIT Unit of Measurement: M.
Output per day: 94.400 M./DAY
QTY Quantity: 13.00 M.

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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

EQUIPMENT 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 183.33 2,383.33
a. 13.00 m
(0.4-0.6mm 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

MATERIAL 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
CHECKING J. Total Cost 3,696.11
ADJUSTED CHECKING k. Total Unit Cost 284.32
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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. 0.00

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 0.00
ADJUSTED CHECKING k. Total Unit Cost #DIV/0!
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
Fabrication:
DURATION 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

LABOR 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. 1,390.39

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 78,945.58
ADJUSTED CHECKING k. Total Unit Cost 563.90
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

UNIT Unit of Measurement: SQ.M. 0
Output per day: 15.00 SQ.M./DAY 0
QTY Quantity: 66.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 792.00

C. Total (A+B) 8,712.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Cementitious Type Waterproofing Membrane 3.54 gals. 950.00 3,358.93 4.00
b. Portland Cement 0.53 bag 265.00 140.54
0.00 2.00 4.00

MATERIAL 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
CHECKING J. Total Cost 14,043.19
ADJUSTED CHECKING k. Total Unit Cost 212.78
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1018 UNGLAZED TILES/ GRANITE TILES/ SYNTHETIC GRANITE TILES
UNIT Unit of Measurement: SQ.M. 0
Output per day: 15.60 SQ.M./DAY 0
QTY Quantity: 80.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 2,974.36

C. Total (A+B) 32,717.95
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Unglazed Tiles/Granite Tiles 80.00 sq.m. 750.00 60,000.00 4.00
b. Portland Cement 26.00 bags 265.00 6,890.00
c. Sand 2.08 cu.m. 1,400.00 2,912.00 0.00 2.00 4.00
d. Tile Grout 10.00 bag 70.00 700.00

MATERIAL 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
CHECKING J. Total Cost 118,702.94
ADJUSTED CHECKING k. Total Unit Cost 1,483.79
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1003(1) FIBER CEMENT BOARD/MARINE PLYWOOD/ORDINARY PLYWOOD ON METAL FRAME
UNIT Unit of Measurement: SQ.M. CEILING 0
Output per day: 9.94 SQ.M./DAY 0
QTY Quantity: 130.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 2,876.11

C. Total (A+B) 31,637.17
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. 4.5mm Fiber Cement Board 47.45 pc. 420.00 19,929.00 4.00
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 0.00 2.00 4.00
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

MATERIAL 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
CHECKING J. Total Cost 181,038.45
ADJUSTED CHECKING k. Total Unit Cost 1,392.60
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 1.97 800.00 1,575.00
b. Carpenter 1 1.97 600.00 1,181.25 3.047851265
c. Laborer 1 1.97 400.00 787.50

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 17,765.35
ADJUSTED CHECKING k. Total Unit Cost 3,524.87
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 0.73 800.00 583.33
b. Skilled Laborer 1 0.73 600.00 437.50 3.047851265
c. Laborer 2 0.73 400.00 583.33

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 9,619.28
ADJUSTED CHECKING k. Total Unit Cost 4,580.61
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 0.50 800.00 400.00
b. Carpenter 1 0.50 600.00 300.00 3.047851265
c. Laborer 1 0.50 400.00 200.00

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 4,157.25
ADJUSTED CHECKING k. Total Unit Cost 3,299.40
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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

LABOR Sub-Total for A P 77,142.86

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

B. Equipment
N/A

EQUIPMENT Sub-Total for B P

C. Total (A+B) 77,142.86
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Concrete Penetrating Sealer 16.88 gals. 590.00 9,956.25 4.00
b. Solvent Base Acrylic Primer 24.55 gals. 950.00 23,318.18
c. Patching Compound 54.00 kgs. 70.00 3,780.00 0.00 2.00 4.00
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

MATERIAL 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
CHECKING J. Total Cost 178,598.40
ADJUSTED CHECKING k. Total Unit Cost 330.74
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

NO .OF TEAM 1
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 = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Red Oxide Metal Primer 1.80 gals. 550.00 990.00 4.00
b. Quick Dry Enamel Paint 4.50 gals. 670.00 3,015.00
c. Paint Thinner 33.75 gal. 469.00 15,828.75 0.00 2.00 4.00
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 TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION Included in the Package

LABOR 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

EQUIPMENT 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

MATERIAL 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
CHECKING J. Total Cost 52,164.00
ADJUSTED CHECKING k. Total Unit Cost 4,600.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION a.
b.
c.

LABOR Sub-Total for A P 0.00

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

B. Equipment
a.
b.
c.

EQUIPMENT 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.

MATERIAL 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
CHECKING J. Total Cost 0.00
ADJUSTED CHECKING k. Total Unit Cost 0.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1001(1)a 50MM DIA - 100MM DIA SANITARY PVC PIPE, SERIES 600/1000
UNIT Unit of Measurement: M.
Output per day: 24.00 M./DAY
QTY Quantity: 50.00 M.

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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 2 5.00 400.00 4,000.00
ABC
ABC

LABOR Sub-Total for A P 11,000.00

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

B. Equipment
Minor Tools (10% of labor Cost) 1,100.00

DESCRIPTION AREA
EXIST. EXTERIOR CONCRETE SURFACE 1st
EXIST. INTERIOR CONCRETE SURFACE 1st
EQUIPMENT Sub-Total for B P 1,100.00 EXIST. EXTERIOR CONCRETE SURFACE 2nd
C. Total (A+B) 12,100.00 EXIST. INTERIOR CONCRETE SURFACE 2nd
D. Output per day = EXIST. EXTERIOR CONCRETE SURFACE 3rd 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling
EXIST. INTERIOR CONCRETE SURFACE 3rd
Name and Specifications Quantity Unit Unit Cost Amount
PROP. CONCRETE SURFACE
E. Materials CEILING & INT. DRY WALL SURFACE 2.00
a. 100mm Sanitary PVC Pipe Series 600/1999 50.00 m. 150.00 7,500.00 METAL SURFACE #REF! 4.00
b. Consumables (5% of Material Cost) 750.00
c. 100mm Sanitary wye 25.00 pc 45.00 1,125.00

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

MATERIAL Sub-Total for E P 9,375.00

F. Direct Cost (C+E) 21,475.00
G. Overhead, Contingencies & Miscellaneous 5% 1,073.75
H. Contractor's Profit (CP) 10% 2,147.50
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 24,696.25
ADJUSTED CHECKING k. Total Unit Cost 493.93
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

NO .OF TEAM 1
A. Labor
DURATION 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 2 5.00 400.00 4,000.00
ABC
ABC

LABOR Sub-Total for A P 11,000.00

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

B. Equipment
Minor Tools (10% of labor Cost) 1,100.00

DESCRIPTION AREA
EXIST. EXTERIOR CONCRETE SURFACE 1st
EXIST. INTERIOR CONCRETE SURFACE 1st
EQUIPMENT Sub-Total for B P 1,100.00 EXIST. EXTERIOR CONCRETE SURFACE 2nd
C. Total (A+B) 12,100.00 EXIST. INTERIOR CONCRETE SURFACE 2nd
D. Output per day = EXIST. EXTERIOR CONCRETE SURFACE 3rd 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling
EXIST. INTERIOR CONCRETE SURFACE 3rd
Name and Specifications Quantity Unit Unit Cost Amount
PROP. CONCRETE SURFACE
E. Materials CEILING & INT. DRY WALL SURFACE 2.00
a. 12mm PPR Pipe 6 pc. 380.00 2,280.00 METAL SURFACE #REF! 4.00
b. 12mm PPR Fittins 1 lot 500.00 500.00
c. 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.

MATERIAL Sub-Total for E P 3,280.00

F. Direct Cost (C+E) 15,380.00
G. Overhead, Contingencies & Miscellaneous 5% 769.00
H. Contractor's Profit (CP) 10% 1,538.00
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 17,687.00
ADJUSTED CHECKING k. Total Unit Cost 17,687.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1002(5) WATER CLOSET/ URINAL W/ COMPLETE ACCESSORIES
UNIT Unit of Measurement: SET
Output per day: 4.00 SET/DAY
QTY Quantity: 38.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 9.50 800.00 7,600.00
b. Skilled Laborer 1 9.50 600.00 5,700.00
c. Laborer 1 9.50 400.00 3,800.00

LABOR Sub-Total for A P 17,100.00

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

B. Equipment
Minor Tools (10% of labor Cost) 1,710.00

EQUIPMENT Sub-Total for B P 1,710.00

C. Total (A+B) 18,810.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Water Closet / Urinal w/ Complete Accessories 38.00 set 6,000.00 228,000.00 4.00
b. Consumables (5% of Material Cost) 22,800.00

MATERIAL Sub-Total for E P 250,800.00

F. Direct Cost (C+E) 269,610.00
G. Overhead, Contingencies & Miscellaneous 5% 13,480.50
H. Contractor's Profit (CP) 10% 26,961.00
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 310,051.50
ADJUSTED CHECKING k. Total Unit Cost 8,159.25
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1002(5) KITCHEN SINK/ SCRUB/ SLOP SINK W/ COMPLETE ACCESSORIES
UNIT Unit of Measurement: SET
Output per day: 4.00 SET/DAY
QTY Quantity: 6.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 1.50 800.00 1,200.00
b. Skilled Laborer 1 1.50 600.00 900.00
c. Laborer 1 1.50 400.00 600.00

LABOR Sub-Total for A P 2,700.00

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

B. Equipment
Minor Tools (10% of labor Cost) 270.00

EQUIPMENT Sub-Total for B P 270.00

C. Total (A+B) 2,970.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Kitchen Sink w/ Complete Accessories 6.00 set 4,500.00 27,000.00 4.00
b. Consumables (5% of Material Cost) 2,700.00

MATERIAL Sub-Total for E P 29,700.00

F. Direct Cost (C+E) 32,670.00
G. Overhead, Contingencies & Miscellaneous 5% 1,633.50
H. Contractor's Profit (CP) 10% 3,267.00
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 37,570.50
ADJUSTED CHECKING k. Total Unit Cost 6,261.75
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1002(5) WALL HANG/COUNTERTOP/ UNDER COUNTER LAVATORY W/ COMPLETE ACCESSORIES
UNIT Unit of Measurement: SET
Output per day: 4.00 SET/DAY
QTY Quantity: 16.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 4.00 800.00 3,200.00
b. Skilled Laborer 1 4.00 600.00 2,400.00
c. Laborer 1 4.00 400.00 1,600.00

LABOR Sub-Total for A P 7,200.00

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

B. Equipment
Minor Tools (10% of labor Cost) 720.00

EQUIPMENT Sub-Total for B P 720.00

C. Total (A+B) 7,920.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Lavatory/Sinks 16.00 set 3,500.00 56,000.00 4.00
b. Consumables (5% of Material Cost) 5,600.00

MATERIAL Sub-Total for E P 61,600.00

F. Direct Cost (C+E) 69,520.00
G. Overhead, Contingencies & Miscellaneous 5% 3,476.00
H. Contractor's Profit (CP) 10% 6,952.00
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 79,948.00
ADJUSTED CHECKING k. Total Unit Cost 4,996.75
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1002(5) FLOOR DRAIN PLATES (ANY SIZE)
UNIT Unit of Measurement: SET
Output per day: 20.00 SET/DAY
QTY Quantity: 28.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 1.40 800.00 1,120.00
b. Skilled Laborer 1 1.40 600.00 840.00
c. Laborer 1 1.40 400.00 560.00

LABOR Sub-Total for A P 2,520.00

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

B. Equipment
Minor Tools (10% of labor Cost) 252.00

EQUIPMENT Sub-Total for B P 252.00

C. Total (A+B) 2,772.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Floor Drain Plate 28.00 set 350.00 9,800.00 4.00
b. Consumables (5% of Material Cost) 980.00

MATERIAL Sub-Total for E P 10,780.00

F. Direct Cost (C+E) 13,552.00
G. Overhead, Contingencies & Miscellaneous 5% 677.60
H. Contractor's Profit (CP) 10% 1,355.20
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 15,584.80
ADJUSTED CHECKING k. Total Unit Cost 556.60
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1002(5) SOAP HOLDER /TOILET SOAP/LIQUID SOAP/TISSUE HOLDER
UNIT Unit of Measurement: SET
Output per day: 10.67 SET/DAY
QTY Quantity: 22.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 2.06 800.00 1,650.00
b. Skilled Laborer 1 2.06 600.00 1,237.50
c. Laborer 1 2.06 400.00 825.00

LABOR Sub-Total for A P 3,712.50

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

B. Equipment
Minor Tools (10% of labor Cost) 371.25

EQUIPMENT Sub-Total for B P 371.25

C. Total (A+B) 4,083.75
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Soap Holder & Tissue Holder 22.00 set 350.00 7,700.00 4.00
b. Consumables (5% of Material Cost) 770.00

MATERIAL Sub-Total for E P 8,470.00

F. Direct Cost (C+E) 12,553.75
G. Overhead, Contingencies & Miscellaneous 5% 627.69
H. Contractor's Profit (CP) 10% 1,255.38
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 14,436.81
ADJUSTED CHECKING k. Total Unit Cost 656.22
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

UNIT Unit of Measurement: SET
Output per day: 8.00 SET/DAY
QTY Quantity: 22.00 SET

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 2.75 800.00 2,200.00
b. Skilled Laborer 1 2.75 600.00 1,650.00
c. Laborer 1 2.75 400.00 1,100.00

LABOR Sub-Total for A P 4,950.00

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

B. Equipment
Minor Tools (10% of labor Cost) 495.00

EQUIPMENT Sub-Total for B P

C. Total (A+B) 4,950.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Shower Head & Valve 22.00 set 2,600.00 57,200.00 4.00
b. Consumables (5% of Material Cost) 5,720.00

MATERIAL Sub-Total for E P 62,920.00

F. Direct Cost (C+E) 67,870.00
G. Overhead, Contingencies & Miscellaneous 5% 3,393.50
H. Contractor's Profit (CP) 10% 6,787.00
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 78,050.50
ADJUSTED CHECKING k. Total Unit Cost 3,547.75
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

UNIT Unit of Measurement: SQ.M.
Output per day: 3.20 SQ.M./DAY
QTY Quantity: 15.00 SQ.M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION a. Construction Foreman/Engineering Assistant 1 4.69 800.00 3,750.00
b. Skilled Laborer 1 4.69 600.00 2,812.50
c. Laborer 1 4.69 400.00 1,875.00

LABOR Sub-Total for A P 8,437.50

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

B. Equipment
Minor Tools (10% of labor Cost) 843.75

EQUIPMENT Sub-Total for B P 843.75

C. Total (A+B) 9,281.25
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Facial Mirror 15.00 sq.m. 900.00 13,500.00 4.00
b. Consumables (5% of Material Cost) 1,350.00

MATERIAL Sub-Total for E P 14,850.00

F. Direct Cost (C+E) 24,131.25
G. Overhead, Contingencies & Miscellaneous 5% 1,206.56
H. Contractor's Profit (CP) 10% 2,413.13
I. Value Added Tax (VAT) 0% 0.00
CHECKING J. Total Cost 27,750.94
ADJUSTED CHECKING k. Total Unit Cost 1,850.06
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

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

LABOR 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

EQUIPMENT Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. 4.00
b.

MATERIAL 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
CHECKING J. Total Cost 0.00
ADJUSTED CHECKING k. Total Unit Cost 0.00
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 1,273.35

C. Total (A+B) 14,006.80
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Flexible/ Rigid Conduit 200.00 m. 15.00 3,000.00 4.00
b. Consumables (5% of Material Cost) 300.00

Estimator shall Include fittings in the material take-off.

MATERIAL 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
CHECKING J. Total Cost 19,902.81
ADJUSTED CHECKING k. Total Unit Cost 99.51
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

ITEM NO. Item No./Description: 1101(2) 1.6MM2 - 5.5MM2 ELECTRIC WIRE (TW/THHN/TWHN2)
UNIT Unit of Measurement: M.
Output per day: 200.00 M./DAY
QTY Quantity: 600.00 M.

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 540.00

C. Total (A+B) 5,940.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. 1.6mm2 - 5.5mm2 Electric Wire (TW/THHN/TWHN2) 600.00 m. 29.00 17,400.00 4.00
b. Consumables (5% of Material Cost) 1,740.00

The estimator shall breakdown the electrical wire requirements

MATERIAL 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
CHECKING J. Total Cost 28,842.00
ADJUSTED CHECKING k. Total Unit Cost 48.07
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR Sub-Total for A P 731.25

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

B. Equipment

EQUIPMENT Sub-Total for B P 0.00

C. Total (A+B) 731.25
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Single Convenience Outlet/ or Equivalent 13.00 set 180.00 2,340.00 4.00
234.00

MATERIAL 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
CHECKING J. Total Cost 3,801.04
ADJUSTED CHECKING k. Total Unit Cost 292.39
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR Sub-Total for A P 675.00

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

B. Equipment

EQUIPMENT Sub-Total for B P 0.00

C. Total (A+B) 675.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Duplex Convenience Outlet/ or Equivalent 10.00 set 230.00 2,300.00 4.00
230.00

MATERIAL 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
CHECKING J. Total Cost 3,685.75
ADJUSTED CHECKING k. Total Unit Cost 368.58
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR Sub-Total for A P 1,512.50

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

B. Equipment

EQUIPMENT Sub-Total for B P 0.00

C. Total (A+B) 1,512.50
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Panel Board with Main Breaker and 8-Branches 1.00 set 4,000.00 4,000.00 4.00
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

MATERIAL 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
CHECKING J. Total Cost 9,393.78
ADJUSTED CHECKING k. Total Unit Cost 9,393.78
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 900.00

C. Total (A+B) 9,900.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. Lighting Fixture e.i. 20watts LED Surface Mounted 40.00 set 180.00 7,200.00 4.00
720.00

MATERIAL 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
CHECKING J. Total Cost 20,493.00
ADJUSTED CHECKING k. Total Unit Cost 512.33
 DETAILED UNIT PRICE ANALYSIS

PROJECT NAME: PROPOSED TWO (2) -

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

Designation No. Person No. of Days Daily Rate Amount

A. Labor
DURATION 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

LABOR 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

EQUIPMENT Sub-Total for B P 0.00

C. Total (A+B) 0.00
D. Output per day = 2Ø 45° bend 2Øx2Ø tee 4Øx4Ø coupling

Name and Specifications Quantity Unit Unit Cost Amount

E. Materials 2.00
a. 4.00

MATERIAL 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
CHECKING J. Total Cost 0.00
ADJUSTED CHECKING k. Total Unit Cost 0.00