Scribd
Upload
210 views

Detailed Unit Price Analysis: Frey-Fil Corporation

The document provides a detailed unit price analysis for the maintenance of an existing access road. It includes estimates for equipment costs over 4 hours and 12 months, labor costs for a foreman and skilled/unskilled laborers over 4 hours, and material costs for 250 cubic meters of sub-base course. The total estimated direct cost is 573,731.60 pesos and the total unit cost per cubic meter is estimated to be 3,416.31 pesos after adding amounts for overhead, contractor's profit, and value-added tax.

Uploaded by

Rolly Marc G. Sotelo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
210 views

Detailed Unit Price Analysis: Frey-Fil Corporation

The document provides a detailed unit price analysis for the maintenance of an existing access road. It includes estimates for equipment costs over 4 hours and 12 months, labor costs for a foreman and skilled/unskilled laborers over 4 hours, and material costs for 250 cubic meters of sub-base course. The total estimated direct cost is 573,731.60 pesos and the total unit cost per cubic meter is estimated to be 3,416.31 pesos after adding amounts for overhead, contractor's profit, and value-added tax.

Uploaded by

Rolly Marc G. Sotelo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

FREY-FIL CORPORATION

DETAILED UNIT PRICE ANALYSIS

Project: Maintenance of Existing access road along Alignment A (STA. 0+114.832 TO STA 0+360)

Location : Baggao Cagayan

Item No. : 200(1) suffix: a Quantity = 200.00


Description : Aggregate Subbase Course cu.m

Production Output: 50 cu.m per hour


No. of Hours: 4.00 hour(s) Say 4.00 hour(s)
No. of Days: 0.50 day(s)

No. of No. of
A. Name and Capacity of Equipment (Operated) Hourly Rate Total Cost (Pesos)
Units Hours

Backhoe (0.80 cu.m.) 1 4.00 P 3,228.00 P 12,912.00


Grader 1 4.00 2,323.20 9,292.80
Dump Truck (10 cu.m.) 1 4.00 1,716.00 6,864.00
Vibratory Roller 1 4.00 3,142.80 12,571.20
Water Truck 1 4.00 927.60 3,710.40

Road Maintenance
Vibratory Roller - 12 months @ once a week 1 48.00 3,142.80 150,854.40
backhoe - 12 months @ once a week 1 48.00 3,228.00 154,944.00
Dump Truck (10 cu.m.) - 12 months @ once a week 1 48.00 1,716.00 82,368.00

Minor Tools, 10% of Labor 246.80

A. SUB-TOTAL , EQUIPMENT 2,168.82 P 433,763.60

No. of
B. Designation of Personnel No. of Men Hourly Rate Total Cost (Pesos)
Hours

Foreman 1 4.00 P 123.00 P 492.00


Skilled Laborer 2 4.00 97.00 776.00
Unskilled Laborer 4 4.00 75.00 1,200.00

B. SUB-TOTAL, LABOR 12.34 P 2,468.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Sub-base course (w/ 25% Shrinkage Factor) 250.00 cu.m 550.00 137,500.00

C. SUB-TOTAL, MATERIAL 687.50 P 137,500.00

SUMMARY:
A Equipment P 433,763.60
B Labor 2,468.00
C Materials 137,500.00
D TOTAL ESTIMATED DIRECT COST (A+B+C) 573,731.60
ESTIMATED DIRECT UNIT COST D/Quantity 2,868.66

E OCM 7% of D 40,161.21
F PROFIT 6% of (D+E) 36,833.57
G VAT 5% (D+E+F) 32,536.32
H Total Cost (D+E+F+G) P 683,262.70
I UNIT COST (H/Quantity) 3,416.31

You might also like