DETAILED UNIT PRICE ANALYSIS

Item No. : 103(6) Quantity = 1.00

Description : Pipe Culvert & Drain Excavation Unit = cu.m

Production Output : = 20 cu.m./hr.

No. of Hours : = 0.05 hours say 0.25 hours
No. of Days : = 0.01 days

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Dump Truck (12 cu.yd) 1 2.00 0.25 P 1,420.00 P 710.00
Backhoe (0.80 cum.) 1 1.00 0.25 1,537.00 384.25
Minor Tools (10% of Labor) 6.57

A. SUB-TOTAL, EQUIPMENT P 1,100.82

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

Foreman 1.00 0.25 P 98.09 P 24.52

Unskilled Labor 3.00 0.25 54.90 41.18

B. SUB-TOTAL, LABOR P 65.70

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

C. SUB-TOTAL, MATERIALS P -

SUMMARY:
A Equipment P 1,100.82
B Labor 65.70
C Materials -
D TOTAL DIRECT COST P 1,166.52
DIRECT UNIT COST 1,166.52
E OCM 15% of D 174.98
F Profit 10% of D 116.65
G VAT 5% of (D+E+F) 72.91
H Total Cost (D+E+F+G) 1,531.05
I Unit Cost H/Quantity P 1,531.05