Proposed 1 Storey Residential Building: Unit Price Analysis

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

UNIT PRICE ANALYSIS

PROPOSED 1 STOREY RESIDENTIAL BUILDING


ITEM Unit of
DESCRIPTION OF ITEM QUANTITY
NO. Measurement
1.0 Concrete Works, Pouring of Concrete Slab at the Ground Floor cu.m. 1.0

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

A.4 TOTAL ESTIMATED DIRECT COST (A.1 + A.2 + A.3) 5,707.93

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

C. TOTAL COST OF ITEM (A.4 + B.3) 7,311.86


D. UNIT COST OF ITEM (TOTAL COST/Quantity.) 7,312.00

You might also like