DETAILED UNIT PRICE ANALYSIS
Project:
Location:
: Structural Concrete Injection and Crack Repair, Low Viscosity
Description (Girder & Deck Slab)
Unit of Measurement : ln.m. : ln.m.
Output per hour : 2.50 ln.m. : 2.50 ln.m.
Designation No. of Person No. of Hours Hourly Rate Amount (Pesos)
A Labor
a. Construction Foreman 1.00 1.00 103.19 103.19
b. Skilled Laborer 1.00 1.00 75.10 75.10
c. Unskilled Laborer 1.00 1.00 57.88 57.88
Sub-Total for A 236.17
Designation No. of Units No. of Hours Hourly Rate Amount (Pesos)
B Equipment
a. Generator Set (350KW) 1.00 1.00 325.00 325.00
Minor Electrical Tools (Disc grinder, sand blast, blower)
10% of Labor 23.62
Sub-Total for B 348.62
C Total (A + B) 584.79
D Output per hour (ln.m.) 2.50
E Direct Unit Cost (C ÷ D) 233.91
Name and Specification Unit Quantity Unit Cost Amount (Pesos)
F Materials
a. Epoxy Compound for Injection, Low Viscosity kg. 0.65 3,300.00 2,145.00
b. Epoxy Putty (6kg/gallon) kg. 0.35 1,550.00 542.50
c. Injection Ports set 3.00 275.00 825.00
Miscellaneous (1% of Materials) 35.13
Sub-Total for F 3,547.63
G Direct Unit Cost (E + F) 3,781.54
H Overhead, Contigencies & Miscellaneous (OCM) 12% of G 453.78
I Contractor's Profit (CP) 8% of G 302.52
J Value Added Tax (VAT) 5% of (G + H + I) 226.89
K Total Unit Cost (G + H + I + J) 4,764.74