Detailed Unit Price Analysis

PROJECT NAME: PROPOSED 3 - STOREY 5 UNITS RESIDENCES

Item No./Description
Unit of Measurement: cu-m
Quantity: 12655.32
Expected Output Per Day: 37.82 cu-m/day
Expected Work Duration: 335 days
PAY ITEM NO.
4.5.3 Grade 21 Concrete
ITEM DESCRIPTION QTY NO. OF DAYS UNIT COST TOTAL COST REMARKS
1 MATERIALS
Portland Cement Type 1, 40 kg 220.00 -
Fine Aggregates 465.00 -
Coarse Aggregate 3/4" 440.00 -

-
OVERHEAD, CONTINGENCIES, MISC. AND PROFIT 14% of EDC -
VALUE ADDED TAX (VAT) 12% of EDC -
TOTAL COST MATERIAL FOR -
UNIT COST MATERIAL FOR #DIV/0!
2 LABOR
Foreman 1 335 975.00 326,625.00
Skilled Mason 5 335 625.00 1,046,875.00
Helper 10 335 575.00 1,926,250.00
Architect 1 335 1,435.00 480,725.00
Civil Engineer 1 335 1,575.00 527,625.00
Electrical Engineer 1 335 1,495.00 500,825.00
SUB-TOTAL LABOR (EDC) 4,808,925.00
OVERHEAD, CONTINGENCIES, MISC. AND PROFIT 14% of EDC 673,249.50
VALUE ADDED TAX (VAT) 12% of EDC 577,071.00
TOTAL COST LABOR 6,059,245.50
UNIT COST LABOR 478.79038222661
3 EQUIPMENT
One bagger mixer days 1,000.00 -
Miscelaneous tools days 500.00 -

SUB-TOTAL EQUIPMENT (EDC) -

OVERHEAD, CONTINGENCIES, MISC. AND PROFIT 14% of EDC -
VALUE ADDED TAX (VAT) 12% of EDC -
TOTAL COST EQUIPMENT FOR -
UNIT COST EQUIPMENT FOR #DIV/0!

TOTAL UNIT COST FOR #DIV/0!

TOTAL COST FOR #DIV/0!