DETAILED UNIT PRICE ANALYSIS

Name of Project :
Location :
Item No : 1020 (1)
Description : Vinyl Tiles Quantity: 146.630 Output pe
unit: sq.m
No. of No. of
Designation Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 35.00 109.44 ###

b. Skilled Laborer 2 35.00 79.17 ###
c. Unskilled Laborer 2 35.00 61.07 ###

Sub - Total for A ###

Name and Capacity No. of No. of Hourly Amount
Units Hours Rate
B. Equipment

Minor Tools (10% of Labor Cost) ###

Sub - Total for B ###

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Vinyl Tiles sq.m 153.97 250.00 ###

b. Glue Adhesive L 74.00 159.00 ###
c. Cement bag 107.00 -
d. Sand cu.m 9.00 -
e. Consumables (5% of Materials Cost) ###

Sub - Total for C ###

D. Direct Total Cost (A + B + C) ###
E. Direct Unit Cost (D/Quantity) 462.27
F. Overhead, Contingencies & Miscellaneous (OCM) 12.00% of D ###
G. Contractor's Profit (CP) 8.00% of D ###
H. Value Added Tax (VAT) 5.00% of (D + F + ###
I. Total Cost (D + F + G + H) ###
J. Total Unit Cost (I/Quantit 582.47

Prepared by:
4.285