Professional Documents
Culture Documents
MARK-UPS
DIRECT UNIT ESTIMATED (PERCENT) TOTAL MARK-UP
ITEM NO. DESCRIPTION QUANTITY UNIT COST DIRECT COST
OCM PROFIT % VALUE
1 2 3 4 5 6 7 8 9 10
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard 1.00 ea. 11,829.12 11,829.12 0 10 10 1,182.91
B.7 Occupational Safety and Health Program 1.00 month 1,246.79 1,246.79 0 10 10 124.68
#REF! #REF! 1.00 L.S. #REF! #REF! 0 0 0 #REF!
SUB-TOTAL B #REF!
PART C EARTHWORK
#REF! #REF! #REF! #REF! #REF! #REF! 15 10 25 #REF!
SPL Shade Net and UV Plastic 1.00 L.S 68,869.04 68,869.03 15 10 25 17,217.26
#REF!
TOTAL COST #REF! #REF!
UDGET FOR CONTRACT
ADJUSTED UNIT
VAT INDIRECT COST ITEM COST COST
5%(6+10) (10)+(11) (12)+(6) (13)/(3)
11 12 13 14
-
13,662.63 #REF! 2,455.56 245.56 9,128.00 11,829.12 11,829.12 -
5,607.59 #REF! 2,032.60 - 5,250.00 7,282.60 1,246.79 6,035.81
36,885.45 #REF! 2,264.64 32,886.00 - 35,150.64 #REF! #REF!
#REF! -
-
42,641.82 #REF! 9,374.10 23,114.91 - 32,489.01 #REF! #REF!
305.90 #REF! 925.32 7,241.44 - 8,166.76 68,869.03 - 60,702.27
N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Minor Tools (10% of Labor) 245.56
2,455.56
245.56
9,128.00
1,182.91 697.54
650.60 383.65
DETAILED UNIT PRICE ANALYSIS
Project Name:
Item No./ Description: B.7 Occupational Safety and Health Program
Unit of Measurement: month
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A. Labor
a. Safety Officer 1 1.00 96.79 96.79
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Sub-Total for B -
C. Total (A+B) 96.79
D. Quantity 1.00
E. Direct Unit Cost (C/D) 96.79
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Medicine Kit including Medicine kit 1.00 500.00 500.00
b. Gloves pair 1.00 300.00 300.00
c. Boots pair 1.00 350.00 350.00
96.79
1,150.00
124.68 611.33
68.57 336.23
DETAILED UNIT PRICE ANALYSIS
Project Name:
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Sub-Total for B -
C. Total (A+B) 7,555.04
D. Quantity 1.00
E. Direct Unit Cost (C/D) 7,555.04
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Shade Net 30m x 2.5m (70% shade) rolls 6.00 7,579.00 45,474.00
b. UV Plastic 2.8 m x 50 m( 150 microns ) rolls 2.00 7,920.00 15,840.00
months
1.5
12%
11,332.56
UV PLASTIC 140
Shade net 75
408.88
5.45173333333
91,971.00
6,886.90 485.51
3,787.80 267.03