DETAILED UNIT PRICE ANALYSIS

Item No. : 200(1) Quantity = 97.00

Description : AGGREGATE SUB-BASE COURSE, (0.00-0.20m THK) Unit = Cu.m.

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

No. of Hours : = 1.94 hours say 2.00 hours
No. of Days : = 0.24 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 2.00 P 2,173.00 P 4,346.00
Vibratory Roller(10 m.t.),SD100DC 1 1.00 2.00 1,846.00 3,692.00
Water Truck/Pump (16000 L) 0.25 1.00 0.50 2,450.00 1,225.00

A. SUB-TOTAL, EQUIPMENT P 9,263.00

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

Foreman 1.00 2.00 P 98.09 P 196.18

Unskilled Labor 2.00 2.00 54.90 219.60

B. SUB-TOTAL, LABOR P 415.78

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Factor
Aggregate Subbase Course 1.15 112.00 cu.m 702.00 78,624.00

C. SUB-TOTAL, MATERIALS P 78,624.00

SUMMARY:
A Equipment P 9,263.00
B Labor 415.78
C Materials 78,624.00
D TOTAL DIRECT COST P 88,302.78
DIRECT UNIT COST 910.34
E OCM 15% of D 13,245.42
F Profit 10% of D 8,830.28
G VAT 5% of (D+E+F) 5,518.92
H Total Cost (D+E+F+G) 115,897.40
I Unit Cost H/Quantity P 1,194.82