DETAILED UNIT PRICE ANALYSIS

Item No. : 104(2)a Quantity = 6.00

Description : Embankment From Borrow Unit = Cu.m

Production Output : = 50 cu.m./hr.

No. of Hours : = 0.12 hours say 0.25 hours
No. of Days : = 0.02 days

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Motorized Grader, 6710A 1 1.00 0.25 P 2,173.00 P 543.25
Vibratory Roller(10 m.t.),SP56 1 1.00 0.25 1,846.00 461.50
Water Truck/Pump (16000 L) 0.25 1.00 0.06 2,450.00 147.00

A. SUB-TOTAL, EQUIPMENT P 1,151.75

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

Construction Foreman 1.00 0.25 83.10 20.78

Unskilled Labor 2.00 0.25 45.25 22.63

B. SUB-TOTAL, LABOR P 43.41

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

Common Borrow Material (with 25% 1.25 7.50 cu.m 500.00 3,750.00
Shrinkage Factor)

C. SUB-TOTAL, MATERIALS P 3,750.00

SUMMARY:
A Equipment P 1,151.75
B Labor 43.41
C Materials 3,750.00
D TOTAL DIRECT COST P 4,945.16
DIRECT UNIT COST 824.19
E OCM 15% of D 741.77
F Profit 10% of D 494.52
G VAT 5% of (D+E+F) 309.07
H Total Cost (D+E+F+G) 6,490.52
I Unit Cost H/Quantity P 1,081.75