UNIT RATE

ITEM NO. DESCRIPTION UNIT VAT EX VAT IN

###

B STRUCTURAL WORKS

B.1.1 Concrete Works (3000psi/21MPa @ 28days) m3 7,740.95 8,670.00

B.1.2 Formworks, Braces and Scaffoldings m2 945.22 1,059.00
Reinforcing Steel Bars Deformed Grade 40
B.1.3.1 kg 80.64 90.00
(including tie wires)
Reinforcing Steel Bars Deformed Grade 60
B.1.3.2 kg 86.58 97.00
(including tie wires)
B.2.1 Structural Steel Angular Bar (A36) kg 96.11 108.00
B.2.2 Anchor Bolts (Size M16 , L = 300) kg 330.11 370.00

767140314.xlsx Page 1 of 7
 Date Created:

UNIT PRICE ANALYSIS Revision Date:

Revision No.:
REFERENCE NO BILL OF QUANTITY ITEM QUANTITY UNIT
1.00 m3
B.1.1 Concrete Works (3000 psi 28days)
OUTPUT 15.40

A. MATERIAL COST UNIT PRICE

QTY UNIT UNIT PRICE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Concrete (3000psi - 28days) 1.00 cum 5,429.00 5,429.00 5,429.00

Wastage Allowance 0.05 cum 5,429.00 271.45 271.45

SUB - TOTAL (A) 5,700.45 5,700.45

B. EQUIPMENT COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Concrete Vibrator 1.00 1.00 1,103.20 1,103.20 71.64

Minor Tools (10% of Labor Cost) 950.18 61.70

SUB - TOTAL (B) 2,053.38 133.34

C. LABOR COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESIGNATION / PRODUCTION RATE COMPONENT

Construction Foreman 1.00 1.00 1,185.20 1,185.20 76.96

Skilled Laborer 2.00 1.00 857.12 1,714.24 111.31
Unskilled Laborer 10.00 1.00 660.24 6,602.40 428.73

SUB - TOTAL (C) 9,501.84 617.00

TOTAL DIRECT COST D = (A + B + C) 6,450.79

OVERHEAD / CONTINGENCIES / MISC. EXPENSE 10.00%

CONTRACTORS' PROFIT 10.00%
TOTAL INDIRECT COST (Mark Up) 20.00% E = D * % 1,290.16

TOTAL DIRECT & INDIRECT COST F= D + E 7,740.95

VALUE ADDED TAX 12.00% G = F *% 928.91

UNIT COST OF ITEM H = F +G 8,670.00

Prepared by: Reviewed/Approved by:

Cost Estimating Manager Section Head

Cost Estimating Section Cost Estimating Section
Engineering Department Engineering Department
 Date Created:

UNIT PRICE ANALYSIS Revision Date:

Revision No.:
REFERENCE NO BILL OF QUANTITY ITEM QUANTITY UNIT
1.00 m2
B.1.2 Formworks, Braces and Scaffoldings
OUTPUT 26.90

A. MATERIAL COST UNIT PRICE

QTY UNIT UNIT PRICE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Plyboard Marine 4' x 8' x 1/2" 9 pc 862.00 7,795.74 289.80

Good Lumber 72 bd. ft. 47.00 3,400.46 126.41
Consumables (5% of Materials Cost) 559.81 20.81

SUB - TOTAL (A) 11,756.01 437.03

B. EQUIPMENT COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Minor Tools (10%) 857.51 31.88

SUB - TOTAL (B) 857.51 31.88

C. LABOR COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESIGNATION / PRODUCTION RATE COMPONENT

Foreman 1.00 1.00 1,185.20 1,185.20 44.06

Carpenter 4.00 1.00 857.12 3,428.48 127.45
Unskilled Laborer 6.00 1.00 660.24 3,961.44 147.27

SUB - TOTAL (C) 8,575.12 318.78

TOTAL DIRECT COST D = (A + B + C) 21,188.64 787.68

OVERHEAD / CONTINGENCIES / MISC. EXPENSE 10.00%

CONTRACTORS' PROFIT 10.00%
TOTAL INDIRECT COST (Mark Up) 20.00% E = D * % 157.54

TOTAL DIRECT & INDIRECT COST F= D + E 945.22

VALUE ADDED TAX 12.00% G = F *% 113.43

UNIT COST OF ITEM H = F +G 1,059.00

Prepared by: Reviewed/Approved by:

Juan dela Cruz Juan dela Cruz

Cost Estimating Manager Section Head
Cost Estimating Section Cost Estimating Section
Engineering Department Engineering Department
 Date Created:

UNIT PRICE ANALYSIS Revision Date:

Revision No.:
REFERENCE NO BILL OF QUANTITY ITEM QUANTITY UNIT

Reinforcing Steel Bars Deformed Grade 40 1.00 kg

B.1.3.1
(including tie wires) OUTPUT 903

A. MATERIAL COST UNIT PRICE

QTY UNIT UNIT PRICE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Reinforcing Steel Bars Deformed Grade 40 1 kg 44.50 44.50 44.50

GI Tie Wire #16 0.02 kg 75.00 1.13 1.13
Consumables (10% of Material Cost) 4.56 4.56

SUB - TOTAL (A) 50.19 50.19

B. EQUIPMENT COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Bar Cutter 1.00 0.50 2,464.00 1,232.00 1.36

Bar Bender 1.00 0.50 3,936.80 1,968.40 2.18
Minor Tools (10% of Labor Cost) 1,167.94 0.53

SUB - TOTAL (B) 4,368.34 4.08

C. LABOR COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESIGNATION / PRODUCTION RATE COMPONENT

Construction Foreman 1.00 1.00 1,185.20 1,185.20 1.31

Skilled Laborer 3.00 1.00 857.12 2,571.36 2.85
Unskilled Laborer 12.00 1.00 660.24 7,922.88 8.77

SUB - TOTAL (C) 11,679.44 12.93

TOTAL DIRECT COST D = (A + B + C) 16,097.97 67.20

OVERHEAD / CONTINGENCIES / MISC. EXPENSE 10.00%

CONTRACTORS' PROFIT 10.00%
TOTAL INDIRECT COST (Mark Up) 20.00% E = D * % 13.44

TOTAL DIRECT & INDIRECT COST F= D + E 80.64

VALUE ADDED TAX 12.00% G = F *% 9.68

UNIT COST OF ITEM H = F +G 90.00

Prepared by: Reviewed/Approved by:

Juan dela Cruz Juan dela Cruz

Cost Estimating Manager Section Head
Cost Estimating Section Cost Estimating Section
Engineering Department Engineering Department
 Date Created:

UNIT PRICE ANALYSIS Revision Date:

Revision No.:
REFERENCE NO BILL OF QUANTITY ITEM QUANTITY UNIT

Reinforcing Steel Bars Deformed Grade 60 1.00 kg

B.1.3.2
(including tie wires) OUTPUT 903

A. MATERIAL COST UNIT PRICE

QTY UNIT UNIT PRICE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Reinforcing Steel Bars Deformed Grade 60 1 kg 49.00 49.00 49.00

GI Tie Wire #16 0.02 kg 75.00 1.13 1.13
Consumables (10% of Material Cost) 5.01 5.01

SUB - TOTAL (A) 55.14 55.14

B. EQUIPMENT COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Bar Cutter 1.00 0.50 2,464.00 1,232.00 1.36

Bar Bender 1.00 0.50 3,936.80 1,968.40 2.18
Minor Tools (10% of Labor Cost) 1,167.94 0.53

SUB - TOTAL (B) 4,368.34 4.08

C. LABOR COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESIGNATION / PRODUCTION RATE COMPONENT

Construction Foreman 1.00 1.00 1,185.20 1,185.20 1.31

Skilled Laborer 3.00 1.00 857.12 2,571.36 2.85
Unskilled Laborer 12.00 1.00 660.24 7,922.88 8.77

SUB - TOTAL (C) 11,679.44 12.93

TOTAL DIRECT COST D = (A + B + C) 16,102.92 72.15

OVERHEAD / CONTINGENCIES / MISC. EXPENSE 10.00%

CONTRACTORS' PROFIT 10.00%
TOTAL INDIRECT COST (Mark Up) 20.00% E = D * % 14.43

TOTAL DIRECT & INDIRECT COST F= D + E 86.58

VALUE ADDED TAX 12.00% G = F *% 10.39

UNIT COST OF ITEM H = F +G 97.00

Prepared by: Reviewed/Approved by:

Juan dela Cruz Juan dela Cruz

Cost Estimating Manager Section Head
Cost Estimating Section Cost Estimating Section
Engineering Department Engineering Department
 Date Created:

UNIT PRICE ANALYSIS Revision Date:

Revision No.:
REFERENCE NO BILL OF QUANTITY ITEM QUANTITY UNIT
1.00 kg
B.2.1 Structural Steel Angular Bar (A36)
OUTPUT 680

A. MATERIAL COST UNIT PRICE

QTY UNIT UNIT PRICE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Structural Steel Angular Bar (A36) 1.00 kg 50.30 50.30 50.30

Acetylene 0.01 kg 68.00 0.68 0.68
Oxygen 0.01 kg 42.00 0.50 0.50
Welding Rod 0.02 kg 90.00 1.80 1.80
Red Oxide Primer 0.01 Gal 420.00 2.10 2.10
Flat Wall Enamel 0.01 Gal 600.00 3.00 3.00
Paint Thinner 0.01 Gal 330.00 1.65 1.65

SUB - TOTAL (A) 60.03 60.03

B. EQUIPMENT COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Welding Machine 1.00 0.75 4,380.00 3,285.00 4.83

Cutting Outfit 1.00 0.25 63.00 15.75 0.02
Minor Tools (10% Labor Cost) 939.99 1.38

SUB - TOTAL (B) 4,240.74 6.24

C. LABOR COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESIGNATION / PRODUCTION RATE COMPONENT

Fabrication
Construction Foreman 1.00 1.00 1,185.20 1,185.20 1.74
Skilled Laborer 2.00 1.00 857.12 1,714.24 2.52
Unskilled Laborer 4.00 1.00 660.24 2,640.96 3.88

Erection
Skilled Laborer 2.00 0.68 857.12 1,165.68 1.71
Unskilled Laborer 6.00 0.68 660.24 2,693.78 3.96

SUB - TOTAL (C) 9,399.86 13.82

TOTAL DIRECT COST D = (A + B + C) 13,700.63 80.09

OVERHEAD / CONTINGENCIES / MISC. EXPENSE 10.00%

CONTRACTORS' PROFIT 10.00%
TOTAL INDIRECT COST (Mark Up) 20.00% E = D * % 16.02

TOTAL DIRECT & INDIRECT COST F= D + E 96.11

VALUE ADDED TAX 12.00% G = F *% 11.53

UNIT COST OF ITEM H = F +G 108.00

Prepared by: Reviewed/Approved by:

Juan dela Cruz Juan dela Cruz

Cost Estimating Manager Section Head
Cost Estimating Section Cost Estimating Section
Engineering Department Engineering Department
 Date Created:

UNIT PRICE ANALYSIS Revision Date:

Revision No.:
REFERENCE NO BILL OF QUANTITY ITEM QUANTITY UNIT
1.00 pc
B.2.2 Anchor Bolts (Size M16 , L = 300)
OUTPUT 1

A. MATERIAL COST UNIT PRICE

QTY UNIT UNIT PRICE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Anchor Bolt (Size =M16 , L= 300mm) 1.00 pc 225.00 225.00 225.00

SUB - TOTAL (A) 225.00 225.00

B. EQUIPMENT COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESCRIPTION / SPECIFICATION COMPONENT

Minor Tools (10% Labor Cost) 4.55 4.55

SUB - TOTAL (B) 4.55 4.55

C. LABOR COST UNIT PRICE
QTY DURATION DAILY RATE AMOUNT
DESIGNATION / PRODUCTION RATE COMPONENT

Construction Foreman 1.00 0.02 1,185.20 19.97 19.97

Skilled Laborer 1.00 0.02 857.12 14.44 14.44
Unskilled Laborer 1.00 0.02 660.24 11.13 11.13

SUB - TOTAL (C) 45.54 45.54

TOTAL DIRECT COST D = (A + B + C) 275.09 275.09

OVERHEAD / CONTINGENCIES / MISC. EXPENSE 10.00%

CONTRACTORS' PROFIT 10.00%
TOTAL INDIRECT COST (Mark Up) 20.00% E = D * % 55.02

TOTAL DIRECT & INDIRECT COST F= D + E 330.11

VALUE ADDED TAX 12.00% G = F *% 39.61

UNIT COST OF ITEM H = F +G 370.00

Prepared by: Reviewed/Approved by:

Juan dela Cruz Juan dela Cruz

Cost Estimating Manager Section Head
Cost Estimating Section Cost Estimating Section
Engineering Department Engineering Department