*

Brgy. Cabadiangan, Maasin City, Southern Leyte

DETAILED UNIT PRICE ANALYSIS

Project : Construction of Multi Purpose Hall (Phase 7)

Location : Brgy. Canturing, Maasin City
Description : Construction of Comfort Room, Kitchen ,Walling, Finishing
Roof Beam and Gutter
Appropriation : 501,090.36
Source of Fund :
PROGRAM OF WORKS
DESCRIPTION QTY UNIT DAY UNIT COST AMOUNT
I. General Requirement 1.00 lot

Mobilization / Demobilization 1.00 lot 2,000.00 2,000.00

Temporary Facilities 1.00 lot 5,000.00 5,000.00
Total 7,000.00

II. DEMOLITION: 1.00 lot

(Including Removal of Existing Wiring )
Equipment:
Electric Jack Hammer 1.00 1.00 1,500.00 1,500.00

Labor
Electrician 1.00 1.00 500.00 500.00
Laborer 4.00 1.00 350.00 1,400.00
1,900.00

Sub-total 3,400.00
OCM 510.00
Profit 340.00
Tax 212.50
Total Item Cost 4,462.50
item unit cost 4,462.50 / lot

III. Masonry works: 34.92 sqm

Materials
Concrete Hollow Block #4 430.00 pc 30.00 12,900.00
Portland Cement 30.00 bag 306.00 9,180.00
Fresh Water Sand 3.00 cu.m. 1,900.00 5,700.00
Fresh Water Gravel 1.00 cu.m. 1,900.00 1,900.00
12 mm Ø RSB 105.00 kg 60.00 6,300.00
10 mm Ø RSB 55.80 kg 60.00 3,348.00
2x2x10 Coco lumber 33.33 bdft 30.00 1,000.00
Common Wire nails 1.00 kg 75.00 75.00
Tie wire 2.00 kg 75.00 150.00
40,553.00
Equipment
One Bagger Mixer 1.00 2.00 1,500.00 3,000.00

Labor
Mason 1.00 5.00 400.00 2,000.00
 Laborer 4.00 5.00 350.00 7,000.00
9,000.00

Sub-total 52,553.00
OCM 7,882.95
Profit 5,255.30
Tax 3,284.56
Prov'l Tax 200.00
Total Item Cost 69,175.81
item unit cost 1,980.98 / sq.m..

IV. Concrete Works Volume 2.71 cu.m.

Flooring and Kitchen
Materials

Portland Cement 26.00 bag 306.00 7,956.00

Fresh Water Sand 2.00 cu.m. 1,900.00 3,800.00
Fresh Water Gravel 3.00 cu.m. 1,900.00 5,700.00
Filling Materials 4.00 cu.m. 850.00 3,400.00
20,856.00
Equipment
One Bagger Mixer 1.00 1.00 1,500.00 1,500.00

Labor
Mason 1.00 5.00 400.00 2,000.00
Laborer 2.00 5.00 350.00 3,500.00
5,500.00

Sub-total 27,856.00
OCM 4,178.40
Profit 2,785.60
Tax 1,741.00
Prov'l Tax 450.00
Total Item Cost 37,011.00
item unit cost 13,657.20 / cu.m..

V. Tile Works Volume 53.45 sqm.

Materials
Portland Cement 34.00 bag 306.00 10,404.00
Fresh Water Sand 3.00 cu.m. 1,900.00 5,700.00
0.60x0.60 Tiles 169.00 pc 260.00 43,940.00
0.60x1.20 Tiles 6.00 pc 1,200.00 7,200.00
Cutting Disc 3.00 pc 120.00 360.00
Tile grout 2.00 kg 90.00 180.00
Tile trim 10.00 pc 85.00 850.00
68,634.00
Labor
Mason 1.00 10.00 400.00 4,000.00
Laborer 5.00 10.00 350.00 17,500.00
21,500.00

Sub-total 90,134.00
OCM 13,520.10
Profit 9,013.40
Tax 5,633.38
Prov'l Tax 150.00
Total Item Cost 118,450.88
item unit cost 2,215.98 / sq.m..
VI. Plumbing Works 1.00 lot
Material:
Water Closet 1.00 set 8,000.00 8,000.00
Kitchen Sink 1.00 set 3,000.00 3,000.10
PVC Door 0.60 x2.10 m. 1.00 set 2,800.00 2,800.00
Tissue Holder 1.00 pc 450.00 450.00
Exhause Pan 1.00 set 1,400.00 1,400.00
Soap Holder 1.00 pc 450.00 450.00
0.40 x 0.60 m. Mirror 1.00 pc 2,000.00 2,000.00
Sliding Window 0.40x0.60 (W3) 1.00 set 2,000.00 2,000.00
Sliding Window 0.40x1.20 (W2) 1.00 set 3,000.00 3,000.00
Sliding Window 1.20x1.20 (W1) 1.00 set 7,000.00 7,000.00
1/2" PVC Pipe 10.00 pc 120.00 1,200.00
1/2" PVC Coupling 6.00 pc 45.00 270.00
1/2" PVC Tee 6.00 pc 45.00 270.00
1/2" PVC Elbow 6.00 pc 45.00 270.00
2" PVC Pipe 6.00 pc 200.00 1,200.00
2" PVC Tee 4.00 pc 60.00 240.00
2" PVC Coupling 2.00 pc 60.00 120.00
2" PVC Elbow 8.00 pc 60.00 480.00
4" PVC Pipe 3.00 pc 600.00 1,800.00
4" PVC Elbow 4.00 pc 80.00 320.00
4" PVC Coupling 2.00 pc 80.00 160.00
4" PVC P trap 1.00 pc 250.00 250.00
Floor Drain 1.00 pc 120.00 120.00
Solvent Cement 1.00 pc 90.00 90.00
Faucet 2.00 pc 285.00 570.00
Pipe trade sealer tape 6.00 pc 35.00 210.00
Loss pin Hinges 2.00 pair 120.00 240.00
Door Knob 1.00 pc 1,000.00 1,000.00
38,910.10
Labor
Mason 1.00 5.00 400.00 2,000.00
Laborer 6.00 5.00 350.00 10,500.00
12,500.00

Sub-total 51,410.10
OCM 7,711.51
Profit 5,141.01
Tax 3,213.13
Total Item Cost 67,475.76
item unit cost 67,475.76 / lot

VII. Electrical Works 1.00 lot

Material:
Stranded Electrical wire # 12 1.00 roll 6,000.00 6,000.00
Led light 11 watts 1.00 pc 385.00 385.00
Tubular Led light 40 watts 1.00 set 580.00 580.00
Switch 2.00 pc 85.00 170.00
Receptacle 2.00 pc 85.00 170.00
Convinience Outlet 1.00 pc 250.00 250.00
Flexible Hose 1/2 20.00 mtr 50.00 1,000.00
Plastic Moulding #1/2 9.00 pc 85.00 765.00
Electrical Tape 2.00 roll 65.00 130.00
Junction box 4 x 4 2.00 pc 65.00 130.00
Utility box 2 x 4 1.00 pc 65.00 65.00
9,645.00
Labor:

Electrician 1.00 3.00 400.00 1,200.00

Laborer 2.00 3.00 350.00 2,100.00
3,300.00

Sub-total 12,945.00
OCM 1,941.75
Profit 1,294.50
Tax 809.06
Total Item Cost 16,990.31
item unit cost 16,990.31 / lot

VIII. Ceiling Works 11.75 sq.m.

Materials:

1/4 Marine Plywood 7.00 pc 650.00 4,550.00

2x2x12 Good Lumber 80.00 bdft 65.00 5,200.00
1x3x8 Moulding 12.00 pc 350.00 4,200.00
Common wire Nails 2.00 kg 75.00 150.00
Comncrete Nails 1.00 kg 120.00 120.00
14,220.00
Labor:

Carpenter 1.00 4.00 400.00 1,600.00

Laborer 2.00 4.00 350.00 2,800.00
4,400.00

Sub-total 18,620.00
OCM 2,793.00
Profit 1,862.00
Tax 1,163.75
Total Item Cost 24,438.75
item unit cost 2,079.89 / sq.m.

IX. Painting Works 30.71 sq.m.

Materials:

Enamel Paint 2.00 gal 900.00 1,800.00

Enamel Paint Gloss 2.00 gal 900.00 1,800.00
Latex Paint 2.00 gal 850.00 1,700.00
Latex Gloss 2.00 gal 850.00 1,700.00
Skim Coat 8.00 bag 600.00 4,800.00
Scraper 2.00 pair 45.00 90.00
Paint Roller 2.00 set 125.00 250.00
Paint Brush #2 4.00 pc 45.00 180.00
Paint Thinner 5.00 bot 65.00 325.00
12,645.00
Labor:
Painter 1.00 4.00 400.00 1,600.00
Laborer 2.00 4.00 350.00 2,800.00
4,400.00

Sub-total 17,045.00
OCM 2,556.75
Profit 1,704.50
Tax 1,065.31
 Total Item Cost 22,371.56
item unit cost 728.48 / sq.m.

X. Cabinetry 1.00 lot

Materials:

2 x 4 x 12 Good Lumber 80.00 bdft 65.00 5,200.00

2 x 3 x 12 Good Lumber 18.00 bdft 65.00 1,170.00
Loss Pin Hinges 4.00 pair 385.00 1,540.00
Cabinet Holder 3.00 pair 250.00 750.00
Cabinet Catches 6.00 pair 100.00 600.00
0.60 x 0.60 Floor Tiles 6.00 pc 260.00 1,560.00
Common Wire Nails 0.50 kg 75.00 37.50
Enamel paint 1.00 ltr 285.00 285.00
Scraper 1.00 pair 45.00 45.00
Sand Paper 3.00 sht 45.00 135.00
Paint Brush #2 2.00 pc 45.00 90.00
Paint Thinner 1.00 bot 65.00 65.00
11,477.50
Labor:
Carpenter 1.00 5.00 400.00 2,000.00
Laborer 1.00 5.00 350.00 1,750.00
3,750.00

Sub-total 15,227.50
OCM 2,284.13
Profit 1,522.75
Tax 951.72
Total Item Cost 19,986.09
item unit cost 19,986.09 / lot

XI. Column ( Second Floor) 0.56 cu.m.

Materials:

Portland Cement 6.00 bag 306.00 1,836.00

Fresh Water Gravel 1.00 cum 1,900.00 1,900.00
Fresh Water Sand 1.00 cum 1,900.00 1,900.00
16 mm Ø RSB 113.76 kg 60.00 6,825.60
10 mm Ø RSB 29.76 kg 60.00 1,785.60
Tie Wire 3.00 kg 75.00 225.00
Common Wire Nails 3.00 kg 75.00 225.00
2x3x10 Coco Lumber 105.00 bdft 30.00 3,150.00
2x2x8 Coco Lumber 96.00 bdft 30.00 2,880.00
1/4 Marine Plywood 3.00 sht 520.00 1,560.00
22,287.20
Labor:
Carpenter 1.00 4.00 400.00 1,600.00
Laborer 4.00 4.00 350.00 5,600.00
7,200.00

Sub-total 29,487.20
OCM 4,423.08
Profit 2,948.72
Tax 1,842.95
Prov'l Tax 100.00
Total Item Cost 38,801.95
item unit cost 68,981.24 / cu.m.
XII. Beam ( Roof ) 0.85 cu.m.
Materials:
Portland Cement 9.00 bag 306.00 2,754.00
Fresh Water Gravel 0.50 cum 1,900.00 950.00
Fresh Water Sand 1.00 cum 1,900.00 1,900.00
16 mm Ø RSB 94.80 kg 60.00 5,688.00
12 mm Ø RSB 32.04 kg 60.00 1,922.40
10 mm Ø RSB 63.24 kg 60.00 3,794.40
Tie Wire 3.00 kg 75.00 225.00
Common Wire Nails 3.00 kg 75.00 225.00
2x3x10 Coco Lumber 200.00 bdft 30.00 6,000.00
2x2x8 Coco Lumber 96.00 bdft 30.00 2,880.00
1/4 Marine Plywood 3.00 sht 520.00 1,560.00
27,898.80
Labor:
Carpenter 1.00 4.00 400.00 1,600.00
Laborer 5.00 4.00 350.00 7,000.00
8,600.00

Sub-total 36,498.80
OCM 5,474.82
Profit 3,649.88
Tax 2,281.18
Prov'l Tax 75.00
Total Item Cost 47,979.68
item unit cost 56,613.19 / cu.m.

XIII. Concrete Gutter 0.79 cu.m.

Materials:
Portland Cement 8.00 bag 306.00 2,448.00
Fresh Water Gravel 0.50 cum 1,900.00 950.00
Fresh Water Sand 1.00 cum 1,900.00 1,900.00
12 mm Ø RSB 42.72 kg 60.00 2,563.20
10 mm Ø RSB 37.20 kg 60.00 2,232.00
Tie Wire 2.00 kg 75.00 150.00
Water Proofing Cement 8.00 kg 80.00 640.00
Common Wire Nails 2.00 kg 75.00 150.00
2x2x8 Coco Lumber 96.00 bdft 30.00 2,880.00
1/4 Marine Plywood 3.00 sht 520.00 1,560.00
15,473.20
Labor:
Carpenter 1.00 2.00 400.00 800.00
Laborer 6.00 2.00 350.00 4,200.00
5,000.00

Sub-total 20,473.20
OCM 3,070.98
Profit 2,047.32
Tax 1,279.58
Prov'l Tax 75.00
Total Item Cost 26,946.08
item unit cost 34,022.82 / cu.m.

TOTAL PROJECT COST 501,090.36

Prepared by :

ENGR. NEIL JHUN E. BACALA

Proprietor
 Brgy. Cabadiangan, Maasin City, Southern Leyte

BIL OF QUANTITIES

Project Tittle : CONSTRUCTION OF MULTI-PURPOSE HALL (PHASE 7)

Location : Brgy. Canturing, Maasin City, Southern Leyte

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT WT.%

1.0 General Requirements 1.00 lot 7,000.00 7,000.00 1.40%

2.0 Demolition 1.00 lot 4,462.50 4,462.50 0.89%

3.0 Masonry Works 34.92 sq.m 1,980.98 69,175.81 13.81%

4.0 Concrete Works 2.71 cu.m 13,657.20 37,011.00 7.39%

5.0 Tile Works 53.45 sq.m 2,215.98 118,450.88 23.64%

6.0 Plumbing Works 1.00 lot 67,475.76 67,475.76 13.47%

7.0 Electrical Works 1.00 lot 16,990.31 16,990.31 3.39%

8.0 Ceiling Works 11.75 sq.m 2,079.89 24,438.75 4.88%

9.0 Painting Works 30.71 sq.m 728.48 22,371.56 4.46%

10.0 Cabinetry 1.00 lot 19,986.09 19,986.09 3.99%

11.0 Column (Second Floor) 0.56 cu.m 68,981.24 38,801.95 7.74%

12.0 Beam (Roof) 0.85 cu.m 56,613.19 47,979.68 9.58%

13.0 Concrete Gutter 0.79 cu.m 34,022.82 26,946.08 5.38%

501,090.36 100.00%

Prepared by:

ENGR. NEIL JHUN E. BACALA

Proprietor
 Brgy. Cabadiangan, Maasin City, Southern Leyte

SUMMARY

Project Tittle : CONSTRUCTION OF MULTI-PURPOSE HALL (PHASE 7)

Location : Brgy. Canturing, Maasin City, Southern Leyte

ITEM DESCRIPTION AMOUNT

1.0 GENERAL REQUIREMENTS 7,000.00

2.0 DEMOLITION 4,462.50

3.0 MASONRY WORKS 69,175.81

4.0 CONCRETE WORKS 37,011.00

5.0 TILE WORKS 118,450.88

6.0 PLUMBING WORKS 67,475.76

7.0 ELECTRICAL WORKS 16,990.31

8.0 CEILING WORKS 24,438.75

9.0 PAINTING WORKS 22,371.56

10.0 CABINETRY 19,986.09

11.0 COLUMN (SECOND FLOOR) 38,801.95

12.0 BEAM (ROOF) 47,979.68

13.0 CONCRETE GUTTER 26,946.08

TOTAL AMOUNT 501,090.36

Prepared by:

ENGR. NEIL JHUN E. BACALA

Proprietor
 Brgy. Cabadiangan, Maasin City, Southern Leyte

CASH FLOW

Project Tittle : CONSTRUCTION OF MULTI-PURPOSE HALL (PHASE 7)

Location : Brgy. Canturing, Maasin City, Southern Leyte

PARTICULARS WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8

ACCOMPLISHMENT, % 100.00%

CASHFLOW, PHP 501,090.36

CUMM. ACCOMPLISHMENT % 100.00%

CUMM. CASHFLOW, PHP 501,090.36

Prepared by:

ENGR. NEIL JHUN E. BACALA

Proprietor
 Cabadiangan , Maasin City, Southern Leyte

MANPOWER UTILIZATION SCHEDULE

Project Tittle : CONSTRUCTION OF MULTI-PURPOSE HALL (PHASE 7)

Location : Brgy. Canturing, Maasin City, Southern Leyte

45 CALENDAR DAYS
MANPOWER
WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8

Foreman 1 1 1 1 1 1 1 1

Carpenter/Mason 2 2 2 2 2 2 2 2

Helper 2 2 2 2 2 2 2 2

Prepared by:

ENGR. NEIL JHUN E. BACALA

Proprietor