Proposed 1 Storey Residential Building: Unit Price Analysis
Proposed 1 Storey Residential Building: Unit Price Analysis
Proposed 1 Storey Residential Building: Unit Price Analysis
A. DIRECT COST
(A.1) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)
-
M Portland Cement 9.00 bag 280.00 2,520.00
A Sand 0.50 cu.m 800.00 400.00
T Gravel 1.00 cu.m 1,200.00 1,200.00
E -
R -
I -
A -
L -
-
S
A.1 TOTAL ESTIMATED COST OF MATERIALS 4,120.00
NO. OF NO. OF
(A.2) NAME AND CAPACITY HOURLY RATE AMOUNT (P)
UNIT HOURS
-
E 1 - Bagger Concrete Mixer 1.00 4.00 207.84 831.36
Q miscellaneous (fuel, oil, etc), 20% 41.57
U -
I -
P -
M -
E -
N -
-
T
A.2 TOTAL ESTIMATED COST FOR EQUIPMENT 872.93
NO. OF NO. OF
(A.3) DESIGNATION HOURLY RATE AMOUNT (P)
PERSONN HOURS
-
Mason 1.00 4.00 62.50 250.00
Mason Helper 2.00 4.00 38.75 310.00
L Concrete Mixer Operator 1.00 4.00 38.75 155.00
A -
B -
O -
R -
-
-
A.3 TOTAL ESTIMATED COST FOR LABOR 715.00
B. INDIRECT COST
B.1 MARK-UP, (22%) OF A.4 % of EDC
B.1.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 12%
B.1.2 Contractor's Profit 10%
B.1.3 TOTAL ESTIMATED MARK-UP (B.1.1 + B.1.2) 1,255.74
B.2 VALUE ADDED TAX 5% 348.18
B.3 TOTAL ESTIMATED INDIRECT COST 1,603.93