15/02/2019

DETAILED UNIT PRICE ANALYSIS

Project: : Construction of Footbridge from Prk. EMB Homes to Prk. Bulaong Extension
Barangay Labangal, General Santos City
Item No. : 404(1)a
Description : Reinforcing Steel Bar, Grade 40
Quantity : 3,053.71 kg
Output per hour : 180.00 kg/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 16.97 51.48 873.36

b. Skilled Laborer 2 16.97 40.13 1,361.61
c. Laborer 8 16.97 38.88 5,276.81

Sub-Total for A 7,511.78

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Bar Cutter 1 8.48 219.75 1,864.03

b. Bar Bender 1 8.48 351.50 2,981.61
c. Cargo Truck (10 T, 270 Hp) 1 2.54 1,102.00 2,804.32

Sub-Total for B 7,649.96

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Tie Wire (2% of RSB) kg. 65.00 68.25 4,436.25

b. Reinforcing Steel Bar, Grade 40 kg. 3206.39 47.00 150,700.33
(w/ 5% Wastage)

Sub-Total for C 155,136.58

D. Total Direct Cost (A+B+C) 170,298.32
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 25,544.75
F. Contractor's Profit (CP) 10 % of D 17,029.83
G. Value Added Tax (VAT) 5 % of (D+E+F) 10,643.64
H. Total Cost (D + E + F + G) 223,516.55
I. Total Unit Cost H / Qty 73.20

Construction of Footbridge from Prk. EMB Homes to Prk. Bulaong Extension, Brgy. Labangal, General Santos City

Page of (Total # of Pages)