DETAILED UNIT PRICE ANALYSIS

Item No. : 102(2) Quantity = 2,155.00

Description : SURPLUS COMMON EXCAVATION Unit = Cu.m.

Production Output : = 60.00 cu.m./hr.

No. of Hours : = 35.92 hours say 36.00 hours
No. of Days : = 4.49 days

Item No./Description : 102(2) SURPLUS COMMON EXCAVATION

Unit of Measurement : Cu.m.
Output per hour : 60.00 Cu.m.

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Backhoe(0.80 cu.m) 1.00 1.00 P 3,300.00 P 3,300.00

Dump Truck (12 cu.yd,) 2.00 1.00 1,420.00 2,840.00

Sub-Total for A P 6,140.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)

Foreman 1.00 1.00 P 87.50 P 87.50

Unskilled Labor 2.00 1.00 50.00 100.00

Sub-Total for B P 187.50

C. Total (A+B) 6,327.50

D. Output = 60.00
E. Direct Unit Cost (C / D) 105.46
F. Name and Description Qty Unit Unit Price Total Cost (Pesos)

Sub-Total for F P -

G. Direct Unit Cost (E+F) P 105.46

H. Overhead, Contingencies & Miscellaneous (OCM) expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 0% of (G+H+I) P -
K. Total Unit Cost (G+H+I+J) 105.46