DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITIY

I.03.04 100mm dia. Flange Gate Valve ea. 1.00

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT
100mm dia. Flange Gate Valve each. 1.00 8,475.00 8,475.00
石棉橡胶板 kg. 0.17 438.00 74.46

Minor Tool (10% of Material) 854.95

Total A.1 9,404.41

NO. OF
A.2 Cost of Labor Output 1.00 qty./hr. NO. RATE PER HOUR AMOUNT
HOURS
Foreman 1.00 1.00 110.76 110.76
Skilled Laborer 2.00 1.00 80.11 160.22
Unskilled Laborer 2.00 1.00 63.73 127.46
Amount 398.44
Total A.2 (Amount/Output) 398.44
NO. OF
A.3 Equipment Expense Output 1.00 qty./hr. NO. RATE PER HOUR AMOUNT
HOURS

Minor Tools (10% of the Labor) 940.44

Amount 940.44
Total A.3 (Amount/Output) 940.44
ESTIMATED DIRECT COST (EDC)[A.1+A.2+A.3] 10,743.29

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6% 644.60

B.2 Contingencies 1% 107.43

B.3 Miscellaneous Expense 1% 107.43

B.4 Contractor's Profit 8% 859.46

TOTAL MARK-UP 1,718.93

EDC + TOTAL MARK-UP 12,462.21

VALUE ADDED TAX [ 12% (EDC+TOTAL MARK-UP) ] 1,495.47

TOTAL INDIRECT COST [ TOTAL MARK-UP + VAT ] 3,214.39
 TOTAL COST [ EDC + TOTAL INDIRECT COST ] 13,957.68

UNIT COST [ (TOTAL COST) / (QUANTITY) ] 13,957.68

DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITIY

I.03.04 100mmx90° Bend Elbow ea. 1.00

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT
100mmx90° Bend Elbow each. 1.00 186.75 186.75

Minor Tool (10% of Material) 18.68

Total A.1 205.43

NO. OF
A.2 Cost of Labor Output 3.00 qty./hr. NO. RATE PER HOUR AMOUNT
HOURS
Foreman 1.00 1.00 110.76 110.76
Skilled Laborer 2.00 1.00 80.11 160.22
Unskilled Laborer 2.00 1.00 63.73 127.46

Amount 398.44
Total A.2 (Amount/Output) 132.81
NO. OF
A.3 Equipment Expense Output 3.00 qty./hr. NO. RATE PER HOUR AMOUNT
HOURS

Minor Tools (10% of the Labor) 20.54

Amount 20.54
Total A.3 (Amount/Output) 6.85
ESTIMATED DIRECT COST (EDC)[A.1+A.2+A.3] 345.09

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6% 20.71
B.2 Contingencies 1% 3.45
B.3 Miscellaneous Expense 1% 3.45
B.4 Contractor's Profit 8% 27.61
TOTAL MARK-UP 55.21

EDC + TOTAL MARK-UP 400.30

VALUE ADDED TAX [ 12% (EDC+TOTAL MARK-UP) ] 48.04
TOTAL INDIRECT COST [ TOTAL MARK-UP + VAT ] 103.25
TOTAL COST [ EDC + TOTAL INDIRECT COST ] 448.34
UNIT COST [ (TOTAL COST) / (QUANTITY) ] 448.34
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITIY

I.03.04 箱涵 cu.m. 1.00

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT
混凝土 cu.m. 1.07 4,500.00 4,815.00
钢筋 kg. 136.00 35.00 4,760.00
模板 sq.m. 1.25 -
Minor Tool (10% of Material) 957.50

Total A.1 10,532.50

NO. OF
A.2 Cost of Labor Output 0.50 qty./hr. NO. RATE PER HOUR AMOUNT
HOURS
Foreman 1.00 1.00 110.76 110.76
Skilled Laborer 5.00 1.00 80.11 400.55
Unskilled Laborer 7.00 1.00 63.73 446.11

Amount 957.42
Total A.2 (Amount/Output) 1,914.84
NO. OF
A.3 Equipment Expense Output 0.50 qty./hr. NO. RATE PER HOUR AMOUNT
HOURS

吊车 1.00 0.45 1,600.00 720.00

Minor Tools (10% of the Labor) 191.48
Amount 911.48
Total A.3 (Amount/Output) 1,822.97
ESTIMATED DIRECT COST (EDC)[A.1+A.2+A.3] 14,270.31

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6% 856.22
B.2 Contingencies 1% 142.70
B.3 Miscellaneous Expense 1% 142.70
B.4 Contractor's Profit 8% 1,141.62
TOTAL MARK-UP 2,283.25

EDC + TOTAL MARK-UP 16,553.56

VALUE ADDED TAX [ 12% (EDC+TOTAL MARK-UP) ] 1,986.43
TOTAL INDIRECT COST [ TOTAL MARK-UP + VAT ] 4,269.68
TOTAL COST [ EDC + TOTAL INDIRECT COST ] 18,539.98

UNIT COST [ (TOTAL COST) / (QUANTITY) ] 18,539.98

17056.782
https://www.carousell.ph/search/Gate%20Valve%204%22%20Flange?

0.342
5.472
412.4728
 1.83

17056.7816