DETAILED UNIT PRICE ANALYSIS

Project: 3m Cyclone Wire Fence

Owner:
Location:

TOTAL
ITEM NO. DESCRIPTION OF ITEM UNIT UNIT PRICE
QUANTITY

Cyclone Wire Fence 3.00 lm

TOTAL Material Direct

(A) NAME AND SPECIFICATION QTY UNIT UNIT COST
COST (Pesos) Unit Cost

Cement 0.67 bags 235.00 157.45

Sand 0.04 cu.m 900.00 36.00
Gravel 0.07 cu.m 1,250.00 87.50
Steel Reinforcement 0.89 kgs 48.00 42.72
Welding Rods 3.00 kgs 100.00 300.00
M Cutting Disc 2.00 pc 61.00 122.00
A
2 1/2" Dia Sch 40 GI Pipe 14.26 kgs 55.86 796.56
T
E 1 1/4" Dia Sch 40 GI Pipe 39.98 kgs 55.86 2,233.28
R 20mm x 20mm x 3mm Angle Bar 14.26 kgs 55.00 784.30
I 4 Pt. Barbed Wire 12.00 m 10.39 124.68
A
6ft x 3.0m Gauge 10 GI Cyclone Wire 1.00 roll 5,916.00 5,916.00
L
S 12mm Dia. Solid Rod 2.75 kgs 55.00 151.25
12mm Standard GI Turnbuckle 1.00 ea 41.00 41.00

TOTAL MATERIALS COST 10,792.75 3,597.58

NO. OF TOTAL Equipment

(B) NAME AND CAPACITY NO. OF UNITS UNIT COST
HOURS COST (Pesos) Direct Unit Cost

RENTAL
E 1 Bagger Concrete Mixer 1.00 1.00 172.00 172.00
Q
Bar Bender 1.00 0.10 351.50 35.15
U
I Bar Cutter 1.00 0.10 203.50 20.35
P Welding Machine 1.00 4.00 391.00 1,564.00
M Minor Tools (5% of Labor) 145.45
E
N
T
TOTAL EQUIPMENT COST 1,936.95 645.65

NO. OF NO. OF TOTAL Labor Direct

(C) DESIGNATION UNIT COST
PERSONNEL HOURS COST (Pesos) Unit Cost

L Foreman 1.00 8 117.11 936.87

A Skilled Laborer 1.00 8 85.50 684.01
B
O Unskilled Laborer 2.00 8 80.50 1,288.02
R -
TOTAL LABOR COST 2,908.91 969.64
D) TOTAL DIRECT COST (A+B+C) 15,638.60
E) INDIRECT UNIT COST
E1. Profit 8% 1,251.09
E2. Overhead, Contingencies and Miscellaneous Expenses (OCM) 12% 1,876.63
 E3. VAT 5% 938.32
F) TOTAL INDIRECT COST (E1+E2+E3) 4,066.04
G) [TOTAL DIRECT COST + TOTAL INDIRECT COST] (D+F) 19,704.64
H) UNIT COST OF ITEM (G/QTY) 6,568.21