UNIT PRICE ANALYSIS

UNIT PRICE ANALISYS FOR :

EARTH WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Clearing Works Unit : M²

No. Cost Component Unit Quantity Unit Price (US $) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.017 $ 5.00 $ 0.08
2 Foreman Day 0.0033 $ 12.00 $ 0.04

SUB TOTAL $ 0.12

B MATERIALS

SUB TOTAL

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 1.12

E PROFIT AND TAX FEE 12% $ 0.13
F WORK ITEM UNIT PRICE $ 1.26

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
EARTH WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Bouwplank Unit : M'

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 0.036 $ 5.00 $ 0.18

2 Skill Labor Day 0.036 $ 10.00 $ 0.36
3 Foreman Day 0.018 $ 12.00 $ 0.22

SUB TOTAL $ 0.76

B MATERIALS
1 Timber class III (5/7) M³ 0.003 $ 250.00 $ 0.75
2 Timber class III (2/20) M³ 0.004 $ 350.00 $ 1.40
3 Nails > 5 cm kg 0.050 $ 1.00 $ 0.05
4 Paint red/Black kg 0.200 $ 3.00 $ 0.60
SUB TOTAL $ 2.80

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 $ -
3 $ -
4 $ -
SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.56

E PROFIT AND TAX FEE 12% $ 0.55
F WORK ITEM UNIT PRICE $ 5.10

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
EARTH WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Name of board of the Project Unit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.140 $ 5.00 $ 0.70
2 Foreman Day 0.070 $ 12.00 $ 0.84

SUB TOTAL $ 1.54

B MATERIALS
1 Board name M³ 1.000 $ 100.00 $ 100.00
2 Timber class II (5/7) M³ 0.011 $ 275.00 $ 2.89
3 Nails > 5 cm kg 0.010 $ 1.00 $ 0.01
4 Paint kg 0.500 $ 3.00 $ 1.50
SUB TOTAL $ 104.40

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 $ -
3 $ -
4 $ -
SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 106.94

E PROFIT AND TAX FEE 12% $ 12.83
F WORK ITEM UNIT PRICE $ 119.77

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
EARTHWORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Foundation Excavation Unit : M³

No. Cost Component Unit Quantity Unit Price (US $) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 0.700 $ 5.00 $ 3.50

2 Foreman Day 0.030 $ 12.00 $ 0.36

SUB TOTAL $ 3.86

B MATERIALS

SUB TOTAL

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2
3
4

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.86

E PROFIT AND TAX FEE 12% $ 0.58
F WORK ITEM UNIT PRICE $ 5.44

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
EARTHWORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Sand fill bellow fondation Unit : m3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.300 $ 5.00 $ 1.50
2 Foreman Day 0.010 $ 12.00 $ 0.12

SUB TOTAL $ 1.62

B MATERIALS
1 Sand fill M3 1.020 $ 15.00 $ 15.30

SUB TOTAL $ 15.30

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 $ -
3
4

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 17.92

E PROFIT AND TAX FEE 12% $ 2.15
F WORK ITEM UNIT PRICE $ 20.07

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
EARTHWORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Soil backfill Unit : m3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.233 $ 5.00 $ 1.17
2 Foreman Day 0.010 $ 12.00 $ 0.12

SUB TOTAL $ 1.29

B MATERIALS
1 Soil M3 1.200 $ 1.00 $ 1.20

SUB TOTAL $ 1.20

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2
3
4

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 3.49

E PROFIT AND TAX FEE 12% $ 0.42
F WORK ITEM UNIT PRICE $ 3.90

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
EARTHWORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Sand fill below floor/Pavement Unit : M3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.260 $ 5.00 $ 1.30
2 Foreman Day 0.010 $ 12.00 $ 0.12

SUB TOTAL $ 1.42

B MATERIALS
1 Sand fill M3 1.020 $ 15.00 $ 15.30

SUB TOTAL $ 15.30

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 17.72

E PROFIT AND TAX FEE 12% $ 2.13
F WORK ITEM UNIT PRICE $ 19.85

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
MASONRY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Stone masonry foundation 1:4 Unit : m3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 1.500 $ 5.00 $ 7.50
2 Skilled Labor Day 0.750 $ 10.00 $ 7.50
3 Foreman Day 0.075 $ 12.00 $ 0.90

SUB TOTAL $ 15.90

B MATERIALS
1 Stone M3 1.200 $ 12.00 $ 14.40
2 Sand M3 0.520 $ 15.00 $ 7.80
3 Portland Cement Kg 163.000 $ 0.18 $ 28.53

SUB TOTAL $ 50.73

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 67.63

E PROFIT AND TAX FEE 12% $ 8.12
F WORK ITEM UNIT PRICE $ 75.74

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
MASONRY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Aanstampang/Base stones Unit : M3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 0.780 $ 5.00 $ 3.90

1 Skilled Labor Day 0.390 $ 10.00 $ 3.90
2 Foreman Day 0.039 $ 12.00 $ 0.47

SUB TOTAL $ 8.27

B MATERIALS
1 Stone M3 1.200 $ 12.00 $ 14.40
2 Sand M3 0.520 $ 15.00 $ 7.80
3 Portland Cement Kg 163.000 $ 0.18 $ 28.53

SUB TOTAL $ 50.73

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 59.99

E PROFIT AND TAX FEE 12% $ 7.20
F WORK ITEM UNIT PRICE $ 67.19

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
MASONRY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Block Wall 1:3 Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 0.350 $ 5.00 $ 1.75

1 Skilled Labor Day 0.150 $ 10.00 $ 1.50
2 Foreman Day 0.018 $ 12.00 $ 0.21

SUB TOTAL $ 3.46

B MATERIALS
1 Hollow Block (HB:20) Pcs 12.500 $ 0.75 $ 9.38
2 Sand M3 0.036 $ 15.00 $ 0.54
3 Portland Cement Kg 12.432 $ 0.18 $ 2.18

SUB TOTAL $ 12.09

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 16.55

E PROFIT AND TAX FEE 12% $ 1.99
F WORK ITEM UNIT PRICE $ 18.54

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
MASONRY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Wall plaster thickness 2.5 cm, 1 pc : 4 Unit : m2
sand

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.120 $ 5.00 $ 0.60
2 Skilled Labor Day 0.160 $ 10.00 $ 1.60
3 Foreman Day 0.012 $ 12.00 $ 0.14

SUB TOTAL $ 2.34

B MATERIALS
1 Sand M3 0.021 $ 15.00 $ 0.32
2 Portland Cement Kg 9.480 $ 0.18 $ 1.66

SUB TOTAL $ 1.97

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 5.32

E PROFIT AND TAX FEE 12% $ 0.64
F WORK ITEM UNIT PRICE $ 5.96

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
MASONRY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Smooth cement render Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.200 $ 5.00 $ 1.00
2 Skilled Labor Day 0.100 $ 10.00 $ 1.00
3 Foreman Day 0.010 $ 12.00 $ 0.12

SUB TOTAL $ 2.12

B MATERIALS
1 Portland Cement Kg 3.250 $ 0.18 $ 0.57

SUB TOTAL $ 0.57

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 3.69

E PROFIT AND TAX FEE 12% $ 0.44
F WORK ITEM UNIT PRICE $ 4.13

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Concrete K 200 Unit : m3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 1.650 $ 5.00 $ 8.25
2 Skilled Labor Day 0.275 $ 10.00 $ 2.75
3 Foreman Day 0.080 $ 12.00 $ 0.96

SUB TOTAL $ 11.96

B MATERIALS
1 Portland Cement Kg 352.000 $ 0.18 $ 61.60
2 Sand M3 0.731 $ 50.00 $ 36.55
3 Crushed stone max. 30mm M3 1.031 $ 75.00 $ 77.33
4 Water Ltr 215.000 0.25 53.75

SUB TOTAL $ 229.23

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Concrete Mixer Day 1.000 $ 12.00 $ 12.00

SUB TOTAL $ 13.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 254.19

E PROFIT AND TAX FEE 12% $ 30.50
F WORK ITEM UNIT PRICE $ 284.69

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Blacksmith / 10 kg Unit : 10 Kg

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.070 $ 10.00 $ 0.70
3 Foreman Day 0.004 $ 12.00 $ 0.05

SUB TOTAL $ 1.10

B MATERIALS
1 Steel (Polos/Ulir) Kg 10.500 $ 10.00 $ 105.00
2 Wire kg 0.100 $ 1.00 $ 0.10

SUB TOTAL $ 105.10

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Pliers Day 1.000 $ 10.00 $ 10.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 117.20

E PROFIT AND TAX FEE 12% $ 14.06
F WORK ITEM UNIT PRICE $ 131.26

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Casing for Coloumn Unit : M²

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.660 $ 5.00 $ 3.30
2 Skilled Labor Day 0.330 $ 10.00 $ 3.30
3 Foreman Day 0.030 $ 12.00 $ 0.36

SUB TOTAL $ 6.96

B MATERIALS
1 Timber Class III m3 0.040 $ 10.00 $ 0.40
2 Nails 5 - 12 cm kg 0.400 $ 1.00 $ 0.40
3 Oil Casing Ltr 0.200 $ 3.00 $ 0.60
4 Tiber Plank Class II m3 0.015 $ 300.00 $ 4.50
5 Plywood t=9mm Lbr 0.350 $ 12.00 $ 4.20
6 Timber (5/7) btng 2.000 $ 6.00 $ 12.00

SUB TOTAL $ 22.10

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Pliers Day 1.000 $ 10.00 $ 10.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 40.06

E PROFIT AND TAX FEE 12% $ 4.81
F WORK ITEM UNIT PRICE $ 44.87

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Casing for Sloof Unit : M²

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 0.520 $ 5.00 $ 2.60

2 Skilled Labor Day 0.260 $ 10.00 $ 2.60
3 Foreman Day 0.026 $ 12.00 $ 0.31

SUB TOTAL $ 5.51

B MATERIALS
1 Timber Class III m3 0.045 $ 10.00 $ 0.45
2 Nails 5 - 10 cm kg 0.300 $ 1.00 $ 0.30
3 Oil Casing Ltr 0.100 $ 3.00 $ 0.30

SUB TOTAL $ 1.05

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Pliers Day 1.000 $ 10.00 $ 10.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 17.56

E PROFIT AND TAX FEE 12% $ 2.11
F WORK ITEM UNIT PRICE $ 19.67

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Casing for Baem/Ringbalk Unit : M²

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 0.660 $ 5.00 $ 3.30

2 Skilled Labor Day 0.330 $ 10.00 $ 3.30
3 Foreman Day 0.030 $ 12.00 $ 0.36

SUB TOTAL $ 6.96

B MATERIALS
1 Timber Class III m3 0.040 $ 10.00 $ 0.40
2 Nails 5 - 12 cm kg 0.400 $ 1.00 $ 0.40
3 Oil Casing Ltr 0.200 $ 3.00 $ 0.60
4 Tiber Plank Class II m3 0.018 $ 300.00 $ 5.40
5 Plywood t=9mm Lbr 0.350 $ 12.00 $ 4.20
6 Timber (5/7) btng 2.000 $ 6.00 $ 12.00

SUB TOTAL $ 23.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Pliers Day 1.000 $ 10.00 $ 10.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 40.96

E PROFIT AND TAX FEE 12% $ 4.92
F WORK ITEM UNIT PRICE $ 45.88

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Concrete Rebate (1:2:3) Unit : m3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR

1 Unskilled Labor Day 1.650 $ 5.00 $ 8.25

1 Skilled Labor Day 0.250 $ 10.00 $ 2.50
2 Foreman Day 0.080 $ 12.00 $ 0.96

SUB TOTAL $ 11.71

B MATERIALS
1 Portland Cement Kg 290.000 $ 0.18 $ 50.75
2 Sand M3 0.540 $ 15.00 $ 8.10

SUB TOTAL $ 58.85

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Concrete Mixer Day 1.000 $ 10.00 $ 10.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 81.56

E PROFIT AND TAX FEE 12% $ 9.79
F WORK ITEM UNIT PRICE $ 91.35

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CONCRETE WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Reinforcement Concrete for Floor Unit : m3

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 3.560 $ 5.00 $ 17.80
2 Skilled Labor Day 1.000 $ 10.00 $ 10.00
3 Foreman Day 0.170 $ 12.00 $ 2.04

SUB TOTAL $ 29.84

B MATERIALS
1 Portland Cement Kg 406.000 $ 0.18 $ 71.05
2 Sand M3 0.489 $ 20.00 $ 9.78
3 Crushed stone M3 0.760 $ 75.00 $ 57.00
4 Reinforced Steel kg 200.000 $ 1.00 $ 200.00
5 Reinforced wire Kg 3.000 $ 1.00 $ 3.00

SUB TOTAL $ 340.83

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00
2 Concrete Mixer Day 1.000 $ 12.00 $ 12.00

SUB TOTAL $ 13.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 383.67

E PROFIT AND TAX FEE 12% $ 46.04
F WORK ITEM UNIT PRICE $ 429.71

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Steel Profil Canal C for trusses Unit : M'
(40x100x1.6mm)

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.050 $ 5.00 $ 0.25
2 Skilled Labor Day 0.031 $ 10.00 $ 0.31
3 Foreman Day 0.008 $ 12.00 $ 0.10

SUB TOTAL $ 0.65

B MATERIALS
1 Steel Profil canal C m' 1.000 $ 7.50 $ 7.50
2 Weld wire m' 0.016 $ 12.50 $ 0.20

SUB TOTAL $ 7.70

C EQUIPMENT
1 Welding Machine Day 0.100 $ 10.00 $ 1.00
2 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 2.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 10.35

E PROFIT AND TAX FEE 12% $ 1.24
F WORK ITEM UNIT PRICE $ 11.60

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Steel Profil Canal C for Purlins Unit : M'
(40x80x1.6mm)

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.050 $ 5.00 $ 0.25
2 Skilled Labor Day 0.031 $ 10.00 $ 0.31
3 Foreman Day 0.008 $ 12.00 $ 0.10

SUB TOTAL $ 0.65

B MATERIALS
1 Steel Profil canal C m' 1.000 $ 6.50 $ 6.50

SUB TOTAL $ 6.50

C EQUIPMENT
1 Welding Machine Day 0.100 $ 10.00 $ 1.00
2 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 2.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 9.15

E PROFIT AND TAX FEE 12% $ 1.10
F WORK ITEM UNIT PRICE $ 10.25

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Unit : M'
Steel Profil WF for trusses (20x10cm)

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.060 $ 5.00 $ 0.30
2 Skilled Labor Day 0.600 $ 10.00 $ 6.00
3 Foreman Day 0.030 $ 12.00 $ 0.36

SUB TOTAL $ 6.66

B MATERIALS
1 Steel Profil WF 20x10 cm m' 1.150 $ 29.31 $ 33.71
2 Weld wire m' 0.820 $ 10.00 $ 8.20

SUB TOTAL $ 41.91

C EQUIPMENT
1 Welding Machine Day 0.600 $ 10.00 $ 6.00
2 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 7.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 55.57

E PROFIT AND TAX FEE 12% $ 6.67
F WORK ITEM UNIT PRICE $ 62.23

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Supply and install 0.42 colorbond Unit : m2
zincalume including accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.140 $ 5.00 $ 0.70
2 Skilled Labor Day 0.165 $ 10.00 $ 1.65
3 Foreman Day 0.007 $ 12.00 $ 0.08

SUB TOTAL $ 2.43

B MATERIALS
1 Zinc 0.42mm m2 1.200 $ 11.50 $ 13.80
2 Screw/Nails Kg 0.120 $ 5.00 $ 0.60

SUB TOTAL $ 14.40

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 17.83

E PROFIT AND TAX FEE 12% $ 2.14
F WORK ITEM UNIT PRICE $ 19.97

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Unit : m'
Wooden Fascia, 3/30

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.100 $ 5.00 $ 0.50
2 Skilled Labor Day 0.250 $ 10.00 $ 2.50
3 Foreman Day 0.005 $ 12.00 $ 0.06

SUB TOTAL $ 3.06

B MATERIALS
1 Board 3/30 m' 1.100 $ 6.50 $ 7.15
2 Screw/Nails Kg 0.050 $ 5.00 $ 0.25

$ -
SUB TOTAL $ 7.40

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 11.46

E PROFIT AND TAX FEE 12% $ 1.38
F WORK ITEM UNIT PRICE $ 12.84

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Supply and install Zinc colorbond Unit : m'
0.42mm for ridge cap + nail roof

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.084 $ 5.00 $ 0.42
2 Skilled Labor Day 0.125 $ 10.00 $ 1.25
3 Foreman Day 0.004 $ 12.00 $ 0.05

SUB TOTAL $ 1.72

B MATERIALS
1 Zink 0.42mm for ridge cap m' 1.100 $ 6.50 $ 7.15
2 Screw/Nails Kg 0.050 $ 5.00 $ 0.25

SUB TOTAL $ 7.40

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 10.12

E PROFIT AND TAX FEE 12% $ 1.21
F WORK ITEM UNIT PRICE $ 11.33

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Gypsum board Ceiling thickness 9mm Unit : m2
include frame

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.500 $ 5.00 $ 2.50
1 Skilled Labor Day 0.100 $ 10.00 $ 1.00
2 Foreman Day 0.050 $ 12.00 $ 0.60

SUB TOTAL $ 4.10

B MATERIALS
1 Gypsum 9mm Sheet 0.364 $ 9.00 $ 3.28
2 Hollow frame 25x50mm m' 4.500 $ 1.75 $ 7.88
3 Nails Scrub kg 0.110 $ 5.00 $ 0.55
4 Wire Ø 4mm kg 0.150 $ 2.00 $ 0.30

SUB TOTAL $ 12.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 17.10

E PROFIT AND TAX FEE 12% $ 2.05
F WORK ITEM UNIT PRICE $ 19.15

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ROOFING AND CEILING WORK
Project :
Location : AINARO
Work Item No. :
Works Item : Unit : M'
Ceiling list

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.500 $ 5.00 $ 2.50
2 Skilled Labor Day 0.010 $ 10.00 $ 0.10
3 Foreman Day 0.030 $ 12.00 $ 0.36

SUB TOTAL $ 2.96

B MATERIALS
1 List Gypsum M' 1.100 $ 3.00 $ 3.30
2 Powder gypsum Kg 0.150 $ 2.50 $ 0.38

SUB TOTAL $ 3.68

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 7.64

E PROFIT AND TAX FEE 12% $ 0.92
F WORK ITEM UNIT PRICE $ 8.55

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CERAMICS WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Ceramic tile 60x60cm Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.700 $ 5.00 $ 3.50
2 Skilled Labor Day 0.350 $ 10.00 $ 3.50
3 Foreman Day 0.035 $ 12.00 $ 0.42

SUB TOTAL $ 7.42

B MATERIALS
1 Ceramic tile 60x60cm Pcs 1.200 $ 6.88 $ 8.26
2 Portland Cement Kg 10.000 $ 0.50 $ 5.00
3 Sand m3 0.045 $ 15.00 $ 0.68
4 Cement colour kg 1.500 $ 1.00 $ 1.50

SUB TOTAL $ 15.43

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 23.85

E PROFIT AND TAX FEE 12% $ 2.86
F WORK ITEM UNIT PRICE $ 26.71

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CERAMICS WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Ceramic tile 10x60cm Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.360 $ 10.00 $ 3.60
3 Foreman Day 0.035 $ 12.00 $ 0.42

SUB TOTAL $ 4.37

B MATERIALS
1 Ceramic tile 10x60cm Pcs 1.100 $ 0.25 $ 0.28
2 Portland Cement Kg 0.092 $ 0.50 $ 0.05
3 Sand m3 0.018 $ 15.00 $ 0.27
4 Cement colour kg 0.038 $ 1.00 $ 0.04

SUB TOTAL $ 0.63

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 6.00

E PROFIT AND TAX FEE 12% $ 0.72
F WORK ITEM UNIT PRICE $ 6.72

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CERAMICS WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Ceramic floor tile 20x20 cm (white) Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.027 $ 5.00 $ 0.14
2 Skilled Labor Day 0.270 $ 10.00 $ 2.70
3 Foreman Day 0.014 $ 12.00 $ 0.16

SUB TOTAL $ 3.00

B MATERIALS
1 Ceramic tile 20x20cm Pcs 26.500 $ 0.15 $ 3.98
2 Portland Cement Kg 8.920 $ 0.20 $ 1.78
3 Sand m3 0.045 $ 15.00 $ 0.68
4 Cement colour kg 0.038 $ 1.00 $ 0.04

SUB TOTAL $ 6.47

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 10.47

E PROFIT AND TAX FEE 12% $ 1.26
F WORK ITEM UNIT PRICE $ 11.73

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CERAMICS WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Ceramic wall tile 20x25 cm (white) Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.027 $ 5.00 $ 0.14
2 Skilled Labor Day 0.270 $ 10.00 $ 2.70
3 Foreman Day 0.014 $ 12.00 $ 0.16

SUB TOTAL $ 3.00

B MATERIALS
1 Ceramic tile 20x25cm Pcs 20.000 $ 0.20 $ 4.00
2 Portland Cement Kg 10.400 $ 0.20 $ 2.08
3 Sand m3 0.045 $ 15.00 $ 0.68
4 Cement colour kg 0.038 $ 1.00 $ 0.04

SUB TOTAL $ 6.79

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 10.79

E PROFIT AND TAX FEE 12% $ 1.29
F WORK ITEM UNIT PRICE $ 12.08

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CERAMICS WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Ceramic tile plint 10x20 cm (white) Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.027 $ 5.00 $ 0.14
2 Skilled Labor Day 0.270 $ 10.00 $ 2.70
3 Foreman Day 0.014 $ 12.00 $ 0.16

SUB TOTAL $ 3.00

B MATERIALS
1 Ceramic tile 10x20cm Pcs 50.000 $ 0.05 $ 2.50
2 Portland Cement Kg 1.100 $ 0.20 $ 0.22
3 Sand m3 0.012 $ 15.00 $ 0.19
4 Cement colour kg 0.020 $ 1.00 $ 0.02

SUB TOTAL $ 2.93

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 6.92

E PROFIT AND TAX FEE 12% $ 0.83
F WORK ITEM UNIT PRICE $ 7.75

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
PAVEMENT STONE
Project :
Location : AINARO
Work Item No. :
Works Item : Pavement Stone Unit : m2

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.270 $ 12.00 $ 3.24
2 Skilled Labor Day 0.270 $ 10.00 $ 2.70
3 Foreman Day 0.070 $ 5.00 $ 0.35

SUB TOTAL $ 6.29

B MATERIALS
1 Pavement stone Pcs 20.000 $ 1.00 $ 20.00
2 Sand m3 0.068 $ 15.00 $ 1.03

SUB TOTAL $ 21.03

C EQUIPMENT
1 Stamper 5 ton Day 0.100 $ 25.00 $ 2.50
2 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 28.32

E PROFIT AND TAX FEE 12% $ 3.40
F WORK ITEM UNIT PRICE $ 31.71

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CARPENTARY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Frames type DW1 complit with all Unit : M³
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.700 $ 5.00 $ 3.50
2 Skilled Labor Day 2.333 $ 10.00 $ 23.33
3 Foreman Day 0.035 $ 12.00 $ 0.42

SUB TOTAL $ 27.25

B MATERIALS
1 Timber class I (6/12) m3 0.117 $ 500.00 $ 58.50

SUB TOTAL $ 58.50

C EQUIPMENT
1 Scaf Day 0.500 $ 20.00 $ 10.00
2 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 96.75

E PROFIT AND TAX FEE 12% $ 11.61
F WORK ITEM UNIT PRICE $ 108.36

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CARPENTARY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Panel type DW1 complit with all Unit : M³
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 1.000 $ 5.00 $ 5.00
2 Skilled Labor Day 2.500 $ 10.00 $ 25.00
3 Foreman Day 0.050 $ 12.00 $ 0.60

SUB TOTAL $ 30.60

B MATERIALS
1 Timber class I (3/30) m3 0.040 $ 550.00 $ 22.00

SUB TOTAL $ 22.00

C EQUIPMENT
1 Scaf Day 0.500 $ 20.00 $ 10.00
2 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 11.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 63.60

E PROFIT AND TAX FEE 12% $ 7.63
F WORK ITEM UNIT PRICE $ 71.23

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CARPENTARY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Unit : M³
Lock Door complit with all accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.010 $ 5.00 $ 0.05
2 Skilled Labor Day 0.500 $ 10.00 $ 5.00
3 Foreman Day 0.005 $ 12.00 $ 0.06

SUB TOTAL $ 5.11

B MATERIALS
1 Lock Door high Quality Pcs 1.000 $ 20.00 $ 20.00

SUB TOTAL $ 20.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 26.11

E PROFIT AND TAX FEE 12% $ 3.13
F WORK ITEM UNIT PRICE $ 29.24

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CARPENTARY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Engsel Door type DW1 complit with all Unit : PCS
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.150 $ 10.00 $ 1.50
3 Foreman Day 0.001 $ 12.00 $ 0.01

SUB TOTAL $ 1.58

B MATERIALS
1 Engsel Door high Quality Pcs 1.000 $ 5.00 $ 5.00

SUB TOTAL $ 5.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 7.58

E PROFIT AND TAX FEE 12% $ 0.91
F WORK ITEM UNIT PRICE $ 8.49

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
CARPENTARY WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Mirror Doors and Windows complit Unit : M²
with all accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.025 $ 5.00 $ 0.13
2 Skilled Labor Day 0.250 $ 10.00 $ 2.50
3 Foreman Day 0.001 $ 12.00 $ 0.02

SUB TOTAL $ 2.64

B MATERIALS
1 Mirror t=12mm (temper) m2 1.100 $ 150.00 $ 165.00
2 Sealent kg 0.050 $ 10.00 $ 0.50

SUB TOTAL $ 165.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 169.14

E PROFIT AND TAX FEE 12% $ 20.30
F WORK ITEM UNIT PRICE $ 189.44

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Panel Board Unit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Panel Board Unit 1.000 $ 250.00 $ 250.00

SUB TOTAL $ 250.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 252.24

E PROFIT AND TAX FEE 12% $ 30.27
F WORK ITEM UNIT PRICE $ 282.51

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Panel Distribution Unit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Panel distribution Unit 1.000 $ 100.00 $ 100.00

SUB TOTAL $ 100.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 102.24

E PROFIT AND TAX FEE 12% $ 12.27
F WORK ITEM UNIT PRICE $ 114.51

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Cable NYY 3x4 mm Unit : M'

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.012 $ 5.00 $ 0.06
2 Skilled Labor Day 0.112 $ 10.00 $ 1.12
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.20

B MATERIALS
1 Cable NYY 3x4 mm m' 1.000 $ 3.50 $ 3.50

SUB TOTAL $ 3.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 5.70

E PROFIT AND TAX FEE 12% $ 0.68
F WORK ITEM UNIT PRICE $ 6.38

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Cable NYY 2.5x3 mm Unit : M'

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.012 $ 5.00 $ 0.06
2 Skilled Labor Day 0.112 $ 10.00 $ 1.12
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.20

B MATERIALS
1 Cable NYY 3x4 mm m' 1.000 $ 2.50 $ 2.50

SUB TOTAL $ 2.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.70

E PROFIT AND TAX FEE 12% $ 0.56
F WORK ITEM UNIT PRICE $ 5.26

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Cable NYY 2.5x3 mm Unit : M'

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.012 $ 5.00 $ 0.06
2 Skilled Labor Day 0.112 $ 10.00 $ 1.12
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.20

B MATERIALS
1 Cable NYY 3x4 mm m' 1.000 $ 2.50 $ 2.50

SUB TOTAL $ 2.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.70

E PROFIT AND TAX FEE 12% $ 0.56
F WORK ITEM UNIT PRICE $ 5.26

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Flourescent Lamp complit with all Unit : Unit
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Neon Lamp 2x40 watt Unit 1.000 $ 20.00 $ 20.00

SUB TOTAL $ 20.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 22.24

E PROFIT AND TAX FEE 12% $ 2.67
F WORK ITEM UNIT PRICE $ 24.91

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Down Lamp complit with all accessories Unit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Down Lamp philips 100 watt Unit 1.000 $ 10.00 $ 10.00

SUB TOTAL $ 10.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 12.24

E PROFIT AND TAX FEE 12% $ 1.47
F WORK ITEM UNIT PRICE $ 13.71

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Single Swicth Unit : Pcs

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Single Swicth ex Broco Pcs 1.000 $ 2.50 $ 2.50

SUB TOTAL $ 2.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.74

E PROFIT AND TAX FEE 12% $ 0.57
F WORK ITEM UNIT PRICE $ 5.31

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Double Swicth Unit : Pcs

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Single Swicth ex Broco Pcs 1.000 $ 2.50 $ 2.50

SUB TOTAL $ 2.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.74

E PROFIT AND TAX FEE 12% $ 0.57
F WORK ITEM UNIT PRICE $ 5.31

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
ELECTRICAL WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Power Outlet Unit : Pcs

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.015 $ 5.00 $ 0.08
2 Skilled Labor Day 0.115 $ 10.00 $ 1.15
3 Foreman Day 0.002 $ 12.00 $ 0.02

SUB TOTAL $ 1.24

B MATERIALS
1 Power Outlet ex Broco Pcs 1.000 $ 2.50 $ 2.50

SUB TOTAL $ 2.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 4.74

E PROFIT AND TAX FEE 12% $ 0.57
F WORK ITEM UNIT PRICE $ 5.31

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : UPC PIPE 4" complit with all Unit : M'
accessoires

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 UPC Pipe 4" ex Maspion m' 1.000 $ 3.50 $ 3.50

SUB TOTAL $ 3.50

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 6.06

E PROFIT AND TAX FEE 12% $ 0.73
F WORK ITEM UNIT PRICE $ 6.79

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : UPC PIPE 1" complit with all Unit : M'
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 UPC Pipe 1" ex Maspion m' 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 3.56

E PROFIT AND TAX FEE 12% $ 0.43
F WORK ITEM UNIT PRICE $ 3.99

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : GS PIPE 3/4" complit with all Unit : M'
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 GS Pipe 3/4" m' 1.000 $ 5.25 $ 5.25

SUB TOTAL $ 5.25

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 7.81

E PROFIT AND TAX FEE 12% $ 0.94
F WORK ITEM UNIT PRICE $ 8.75

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : GS PIPE 1/2" complit with all Unit : M'
accessories

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 GS Pipe 1/2" m' 1.000 $ 4.25 $ 4.25

SUB TOTAL $ 4.25

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 6.81

E PROFIT AND TAX FEE 12% $ 0.82
F WORK ITEM UNIT PRICE $ 7.63

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Seat Closet complit with all accessories Unit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 Seat Closet merk Toto Unit 1.000 $ 140.00 $ 140.00

SUB TOTAL $ 140.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 142.56

E PROFIT AND TAX FEE 12% $ 17.11
F WORK ITEM UNIT PRICE $ 159.67

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Wastafel + Mirror complit with all accessUnit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 Wastafel merk Toto Unit 1.000 $ 100.00 $ 100.00

SUB TOTAL $ 100.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 102.56

E PROFIT AND TAX FEE 12% $ 12.31
F WORK ITEM UNIT PRICE $ 114.87

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Urinior complit with all accessories Unit : Unit

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 Urinior merk Toto Unit 1.000 $ 75.00 $ 75.00

SUB TOTAL $ 75.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 77.56

E PROFIT AND TAX FEE 12% $ 9.31
F WORK ITEM UNIT PRICE $ 86.87

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
SANITATION WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Water tank complit with all accessories Unit : Unit
(Bak air dalam KM)

No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.070 $ 5.00 $ 0.35
2 Skilled Labor Day 0.117 $ 10.00 $ 1.17
3 Foreman Day 0.004 $ 12.00 $ 0.04

SUB TOTAL $ 1.56

B MATERIALS
1 Urinior merk Toto Unit 1.000 $ 175.00 $ 175.00

SUB TOTAL $ 175.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 177.56

E PROFIT AND TAX FEE 12% $ 21.31
F WORK ITEM UNIT PRICE $ 198.87

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 UNIT PRICE ANALISYS FOR :
PAINTING WORKS
Project :
Location : AINARO
Work Item No. :
Works Item : Paint all external and internal wall Unit : m2
building (3x) + Ceiling
No. Cost Component Unit Quantity Unit Price ( US $ ) Amount ( US $ )

A LABOR
1 Unskilled Labor Day 0.010 $ 5.00 $ 0.05
2 Skilled Labor Day 0.050 $ 10.00 $ 0.50
3 Foreman Day 0.012 $ 12.00 $ 0.14

SUB TOTAL $ 0.69

B MATERIALS
1 Plamir Kg 0.100 $ 3.00 $ 0.30
2 Base paint Kg 0.100 $ 4.00 $ 0.40
3 Paint Kg 0.260 $ 5.00 $ 1.30

-
SUB TOTAL $ 2.00

C EQUIPMENT
1 Tools Ls 1.000 $ 1.00 $ 1.00

SUB TOTAL $ 1.00

D SUM OF LABOR, MATERIALS AND EQUIPMENT ( A + B + C ) $ 3.69

E PROFIT AND TAX FEE 12% $ 0.44
F WORK ITEM UNIT PRICE $ 4.14

Notes :
1. Unit is based on operation days for labor and equipment, volume and or weigth measure for material
2. Unit of quantity for each component is finished one of working unit of work item
3. Unit cost for equipment belong to fuel, spare part, operator & assistant
4. All cost belong to all expenditures of related tax and other cost to complete the work item
 PRICE LIST
LABOR AND MATERIALS
NO. DESCRIPTION UNT PRICE (USD) REMARKS

LABOUR
1 Foreman day $ 12.50
2 Chief mason day $ 12.50
3 Chief carpenter day $ 12.50
4 Chief blacksmith day $ 12.50
5 Chief painter day $ 12.50
Chief electrician day $ 12.50
6 Worker pipe day $ 10.00
7 mason day $ 10.00
8 carpenter day $ 10.00
9 blacksmith day $ 10.00
10 painter day $ 10.00
2 Skill Labour day $ 10.00
3 Unskill labour day $ 6.00
4 Space for increase price (5 %) % $ 0.02
5 Fabrication & erection steel structure works kg $ 0.50
6 Profit & tax % $ 0.12
7 Tool assis % $ -
MATERIALS
1 Soil fill m3 $ 5.00
2 Sand fill m3 $ 5.00
3 Sand tide m3 $ 10.00
4 Sand for concrete m3 $ 10.00
5 Stone 15/20 cm m3 $ 10.00
6 Gravel break machine 2/3 cm m3 $ 50.00
7 River stone for disfution m3 $ 10.00
8 Portland Cement 40 kg kg $ 0.18
9 Cement colour for ceramic line (nat) kg $ 0.15
10 Concrete block 40x10x20 grade A2 pc $ 0.75
11 Hollow block 40x15x20 grade 1 pc $ 1.00
12 Beendrat (kawat ikat) kg $ 1.00
13 Round bar Ø 19mm kg $ 2.50
14 Round bar Ø 16mm kg $ 2.00
15 Round bar Ø D 12mm kg $ 1.75
16 Round bar Ø 10mm kg $ 1.50
17 Round bar Ø 8mm kg $ 1.25
18 Round bar Ø 6mm kg $ 1.00
19 Steel plate 3 mm kg $ 2.00
20 Steel plate 8 mm kg $ 5.00
21 Steel WF kg $ 3.50
22 Steel canal C kg $ 2.00
23 □.50.50.2.3mm kg $ 2.50
23 □.10.10.2.3mm m' $ 30.83
24 Welding electrode kg $ 5.00
25 Plate bar 30 x 3mm kg $ 2.00
26 Plate Nipper Rufter pcs $ 3.00
27 Anchor pcs $ 0.50
28 Nail kg $ 5.00
29 Bolt for COLORBOND 0,42 mm pc $ 1.50
30 Steel Strip kg $ 0.25
31 Timber 6/12 m' $ 10.00
32 Timber 5/10 m' $ 8.50
33 Board 2/20 m' $ 4.50
34 Timber/wooden balk class III m3 $ 8.50
35 Scaffolding wood m3 $ 300.00
36 Plywood thc. 4 mm m2 $ 2.60
37 Plywood thc. 6 mm m2 $ 4.34
38 Plywood thc. 9 mm m2 $ 4.34
39 Plywood thc. 12 mm m2 $ 7.64
40 Plywood thc. 16 mm m2 $ 8.68
41 Wooden cornice profile, 3/4 cm m' $ 2.50
42 Gypsum 9mm sheet $ 9.00
43 Ceramik 40 x 40 cm Pcs $ 1.75
44 Ceramik 20 x 20 cm Pcs $ 0.25
45 Ceramik 20 x 25 cm Pcs $ 0.25
46 Ceramic skirts 10 x 30 cm Pcs $ 0.15
47 Ceramik 30 x 30 cm Pcs $ 0.75
48 Roof tile pc $ -
49 Glass block pc $ 5.00
50 Glass 5 mm (ryban) m2 $ 15.00
51 Painting wall ex Vinilex kg $ 12.50
52 Painting wood kg $ 2.50
53 Painting steel kg $ 2.50
54 Alkaly sealer wall (Plamir) kg $ 5.00
55 Alkaly sealer wood (Plamir) kg $ 5.00
56 Priming wood (Meni) kg $ 1.50
57 Priming steel (Meni) kg $ 1.50
58 Wooden varnish ltr $ 5.50
59 Oil paint (thiner) A lt $ 2.60
60 Paper rub sheet $ 0.50
61 Rollbrush pc $ 3.00
62 Zinc colourbond 0.42 mm for roof m2 $ 11.50
63 Zinc colourbond 0.42 mm for ridge cover m' $ 2.50
64 Zinc colourbond 0.42 mm for Gutter m' $ 9.00
65 PVC gutter 4" m' $ 7.38
66 Wave zinc BJLS 0.30 mm m2 $ 3.00
67 Plate zinc BJLS 0.30 mm for Gutter m' $ 1.80
68 Plate zinc BJLS 0.30 mm for ridge cover m' $ 1.80
69 Hand locking door panyl (Good quality) unt $ 35.00
70 Hand locking door PVC (Good quality) unt $ 7.00
71 Hand locking door steel (Good quality) pc $ 30.00
72 Hinges door (Good quality) pc $ 5.00
73 Hinges doors steel (Good quality) pc $ 15.00
74 Hinges window & Boven (Good quality) pc $ 3.00
75 Grendel door panyl (Good quality) pc $ 3.00
76 Grendel window & bovenlight (Good quality) pc $ 2.00
77 Right wind window & bovenlight (Good quality) pc $ 4.00
78 Sead closed ex INA unt $ 210.00
79 Cringe closed ex INA pc $ 30.00
80 Wastafel ex INA unt $ 50.00
81 Zinc basin for kitchen unt $ 25.00
82 Faucet wall Ø 1/2" pc $ 10.00
83 Pipe drain Ø 1/2" pc $ 2.00
84 Floor drain (Good quality) pc $ 6.50
85 Holder tissue (Good Quality) pc $ 10.00
86 Pipe PVC Ø 5/8" merk MASPION m' $ 0.15
86 Pipe PVC Ø 1/2" merk MASPION m' $ 0.63
87 Pipe PVC Ø 3/4" merk MASPION m' $ 0.75
88 Pipe PVC Ø 1" merk MASPION m' $ 1.00
89 Pipe PVC Ø 1.5" merk MASPION m' $ 1.25
90 Pipe PVC Ø 2" merk MASPION m' $ 1.88
91 Pipe PVC Ø 2.5" merk MASPION m' $ 2.00
92 Pipe PVC Ø 3" merk MASPION m' $ 2.50
93 Pipe PVC Ø 4" merk MASPION m' $ 3.50
93 Galvanis pipe Ø 1/2" m' $ 4.25
93 Galvanis pipe Ø 3/4" m' $ 5.25
93 Galvanis pipe Ø 2" m' $ 12.50
93 Galvanis pipe Ø 3" m' $ 27.50
94 Elbow PVC Ø 1/2" merk MASPION pc $ 0.35
95 Elbow PVC Ø 3/4" merk MASPION pc $ 0.50
96 Elbow PVC Ø 2" merk MASPION pc $ 1.25
97 Elbow PVC Ø 4" merk MASPION pc $ 2.00
98 Tee PVC Ø 1/2" merk MASPION pc $ 0.35
99 Tee PVC Ø 3/4" merk MASPION pc $ 0.50
100 Tee PVC Ø 2" merk MASPION pc $ 1.25
101 Tee PVC Ø 4" merk MASPION pc $ 2.00
102 Embodous pc $ 0.10
103 PVC door for toilet merk Trilliun pc $ 60.00
104 Reducing socket PVC Ø 3/4"→1/2" merk MASPIO pc $ 1.00
105 Socket PVC Ø 3/4" merk MASPION pc $ 0.50
106 Faucet Socket PVC with metal insert Ø 3/4" MASP pc $ 1.00
107 Kilo Watt H. (KWH) completed unt N/A
108 Mcb Complit unt $ 150.00
109 Cable NYY 3 X 4mm merk SUPREME m' $ 1.50
110 Cable NYY 3 X 2.5mm merk SUPREME m' $ 1.10
111 Cable NYY 2 x 1.5 mm m' $ 0.50
112 Flourescent 2 x 38 wt ex Philip (completed) unt $ 30.00
113 Essential lamp 20 wt ex Philip (completed) unt $ 10.00
114 Single switch merk BROCCO pc $ 2.25
115 Double switch merk BROCCO pc $ 2.50
116 Power outlet merk BROCCO pc $ 2.50
115 Ceiling fitting pc $ 2.00
116 Garden Fitting pc $ 6.00
117 Ceilling fan (good quality) unt $ 30.00
118 Aluminium jamb m' $ 15.00
119 Aluminium windows frame m' $ 15.00
120 Aluminium doors frame m' $ 15.00
121 sealan rubber m' $ 2.50
122 Sealan glue kg $ 3.00
123 Paving stone thc 8 cm pc $ 1.00
124 Paving stone thc 6 cm pc $ 0.80
125 Kerbstone m' $ 6.00
126 Natural stone 20 x 20 pc $ 3.00
127 Hollow frame 25x50mm m' $ 1.25
128 List Gypsum M' $ 2.00
129 Powder gypsum Kg $ 2.50
130 Ceramic tile 60x60cm Pcs $ 0.75
131
132
133
134
135
136
137
138
139

UNIT
NO COST COMPONENT UNIT
PRICE ( US $ )
EQUIPMENT
1 Asphalt Mixing Plant Hour $ 90.00 $ 100.00
2 Asphalt Finisher Hour $ 40.00 $ 55.00
3 Asphalt Sprayer Hour $ 20.00 $ 55.00
4 Bulldozer 100 HP Hour $ 45.00 $ 40.00
5 Bulldozer 140 HP Hour $ 60.00 $ 50.00
6 Compressor Hour $ 6.00 $ 4.50
7 Concrete Mixer + tools Hour $ 6.00 $ 7.50
8 Mobile Crane Hour $ 50.00 $ 37.50
9 Crane Hour $ - $ 150.00
10 Dump Track ( 3 - 5 tons ) Hour $ 15.00 $ 15.00
11 Dump Track ( 5 - 8 tons ) Hour $ 20.00 $ 20.00
12 Excavator 100 Hp Hour $ 40.00 $ 55.00
13 Excavator 140 Hp Hour $ 55.00 $ 65.00
14 Flat Bed Track 3 ton Hour $ 12.00 $ 9.00
15 Flat Bed Track 5 ton Hour $ 15.00 $ 11.25
16 Generator Set 200 KW Hour $ 3.00 $ 2.25
17 Motor Grader Hour $ 50.00 $ 40.00
18 Track Loader 140 Hp Hour $ 60.00 $ 65.00
19 Whell Loader 100 HP Hour $ 45.00 $ 55.00
20 Three Whell Roller (12 ton ) Hour $ 35.00 $ 35.00
21 Tandem Roller Hour $ 25.00 $ 30.00
22 Pneumatikc Tire Roller Hour $ 30.00 $ 30.00
23 Vibrato Loader ( 8 ton ) Hour $ 35.00 $ 45.00
24 Concrete Vibrator Hour $ 3.00 $ 5.00
25 Stone Crusher 60 TPH Hour $ 50.00 $ 80.00
26 Water Pump 3" Hour $ 5.00 $ 3.75
27 Water Pump 2" Hour $ 4.00 $ 3.00
28 Water Tank Truck (3000 - 5000 L) Hour $ 15.00 $ 11.25
29 Stamper Hour $ 6.00 $ 4.50
30 Jack Hammer Hour $ 20.00 $ 30.00
 PRICE LIST OF LABOR AND MATERIALS
NO. DESCRIPTION UNT PRICE (USD) REMARKS

LABOUR
1 Foreman day $ 12.50
2 Chief mason day $ 12.50
3 Chief carpenter day $ 12.50
4 Chief blacksmith day $ 12.50
5 Chief painter day $ 12.50
6 Chief electrician day $ 12.50
7 Worker pipe day $ 10.00
8 mason day $ 10.00
9 carpenter day $ 10.00
10 blacksmith day $ 10.00
11 painter day $ 10.00
12 Skill Labour day $ 10.00
13 Unskill labour day $ 6.00
14 Space for increase price (5 %) % $ 0.02
15 Fabrication & erection steel structure works kg $ 0.50
16 Profit & tax % $ 0.12
17 Tool assis % $ -
MATERIALS
1 Soil fill m3 $ 5.00
2 Sand fill m3 $ 5.00
3 Sand tide m3 $ 10.00
4 Sand for concrete m3 $ 10.00
5 Stone 15/20 cm m3 $ 10.00
6 Gravel break machine 2/3 cm m3 $ 50.00
7 River stone for disfution m3 $ 10.00
8 Portland Cement 40 kg kg $ 0.18
9 Cement colour for ceramic line (nat) kg $ 0.15
10 Concrete block 40x10x20 grade A2 pc $ 0.75
11 Hollow block 40x15x20 grade 1 pc $ 1.00
12 Beendrat (kawat ikat) kg $ 1.00
13 Round bar Ø 19mm kg $ 2.50
14 Round bar Ø 16mm kg $ 2.00
15 Round bar Ø D 12mm kg $ 1.75
16 Round bar Ø 10mm kg $ 1.50
17 Round bar Ø 8mm kg $ 1.25
18 Round bar Ø 6mm kg $ 1.00
19 Steel plate 3 mm kg $ 2.00
20 Steel plate 8 mm kg $ 5.00
21 Steel WF kg $ 3.50
22 Steel canal C kg $ 2.00
23 □.50.50.2.3mm kg $ 2.50
23 □.10.10.2.3mm m' $ 30.83
24 Welding electrode kg $ 5.00
25 Plate bar 30 x 3mm kg $ 2.00
26 Plate Nipper Rufter pcs $ 3.00
27 Anchor pcs $ 0.50
28 Nail kg $ 5.00
29 Bolt for COLORBOND 0,42 mm pc $ 1.50
30 Steel Strip kg $ 0.25
31 Timber 6/12 m' $ 10.00
32 Timber 5/10 m' $ 8.50
33 Board 2/20 m' $ 4.50
34 Timber/wooden balk class III m3 $ 8.50
35 Scaffolding wood m3 $ 300.00
36 Plywood thc. 4 mm m2 $ 2.60
37 Plywood thc. 6 mm m2 $ 4.34
38 Plywood thc. 9 mm m2 $ 4.34
39 Plywood thc. 12 mm m2 $ 7.64
40 Plywood thc. 16 mm m2 $ 8.68
41 Wooden cornice profile, 3/4 cm m' $ 2.50
42 Gypsum 9mm sheet $ 9.00
43 Ceramik 40 x 40 cm Pcs $ 1.75
44 Ceramik 20 x 20 cm Pcs $ 0.25
45 Ceramik 20 x 25 cm Pcs $ 0.25
46 Ceramic skirts 10 x 30 cm Pcs $ 0.15
47 Ceramik 30 x 30 cm Pcs $ 0.75
48 Roof tile pc $ -
49 Glass block pc $ 5.00
50 Glass 5 mm (ryban) m2 $ 15.00
51 Painting wall ex Vinilex kg $ 12.50
52 Painting wood kg $ 2.50
53 Painting steel kg $ 2.50
54 Alkaly sealer wall (Plamir) kg $ 5.00
55 Alkaly sealer wood (Plamir) kg $ 5.00
56 Priming wood (Meni) kg $ 1.50
57 Priming steel (Meni) kg $ 1.50
58 Wooden varnish ltr $ 5.50
59 Oil paint (thiner) A lt $ 2.60
60 Paper rub sheet $ 0.50
61 Rollbrush pc $ 3.00
62 Zinc colourbond 0.42 mm for roof m2 $ 11.50
63 Zinc colourbond 0.42 mm for ridge cover m' $ 2.50
64 Zinc colourbond 0.42 mm for Gutter m' $ 9.00
65 PVC gutter 4" m' $ 7.38
66 Wave zinc BJLS 0.30 mm m2 $ 3.00
67 Plate zinc BJLS 0.30 mm for Gutter m' $ 1.80
68 Plate zinc BJLS 0.30 mm for ridge cover m' $ 1.80
69 Hand locking door panyl (Good quality) unt $ 35.00
70 Hand locking door PVC (Good quality) unt $ 7.00
71 Hand locking door steel (Good quality) pc $ 30.00
72 Hinges door (Good quality) pc $ 5.00
73 Hinges doors steel (Good quality) pc $ 15.00
74 Hinges window & Boven (Good quality) pc $ 3.00
75 Grendel door panyl (Good quality) pc $ 3.00
76 Grendel window & bovenlight (Good quality pc $ 2.00
77 Right wind window & bovenlight (Good qual pc $ 4.00
78 Sead closed ex INA unt $ 210.00
79 Cringe closed ex INA pc $ 30.00
80 Wastafel ex INA unt $ 50.00
81 Zinc basin for kitchen unt $ 25.00
82 Faucet wall Ø 1/2" pc $ 10.00
83 Pipe drain Ø 1/2" pc $ 2.00
84 Floor drain (Good quality) pc $ 6.50
85 Holder tissue (Good Quality) pc $ 10.00
86 Pipe PVC Ø 5/8" merk MASPION m' $ 0.15
86 Pipe PVC Ø 1/2" merk MASPION m' $ 0.63
87 Pipe PVC Ø 3/4" merk MASPION m' $ 0.75
88 Pipe PVC Ø 1" merk MASPION m' $ 1.00
89 Pipe PVC Ø 1.5" merk MASPION m' $ 1.25
90 Pipe PVC Ø 2" merk MASPION m' $ 1.88
91 Pipe PVC Ø 2.5" merk MASPION m' $ 2.00
92 Pipe PVC Ø 3" merk MASPION m' $ 2.50
93 Pipe PVC Ø 4" merk MASPION m' $ 3.50
93 Galvanis pipe Ø 1/2" m' $ 4.25
93 Galvanis pipe Ø 3/4" m' $ 5.25
93 Galvanis pipe Ø 2" m' $ 12.50
93 Galvanis pipe Ø 3" m' $ 27.50
94 Elbow PVC Ø 1/2" merk MASPION pc $ 0.35
95 Elbow PVC Ø 3/4" merk MASPION pc $ 0.50
96 Elbow PVC Ø 2" merk MASPION pc $ 1.25
97 Elbow PVC Ø 4" merk MASPION pc $ 2.00
98 Tee PVC Ø 1/2" merk MASPION pc $ 0.35
 99 Tee PVC Ø 3/4" merk MASPION pc $ 0.50
100 Tee PVC Ø 2" merk MASPION pc $ 1.25
101 Tee PVC Ø 4" merk MASPION pc $ 2.00
102 Embodous pc $ 0.10
103 PVC door for toilet merk Trilliun pc $ 60.00
104 Reducing socket PVC Ø 3/4"→1/2" merk pc $ 1.00
105 Socket PVC Ø 3/4" merk MASPION pc $ 0.50
106 Faucet Socket PVC with metal insert Ø 3/ pc $ 1.00
107 Kilo Watt H. (KWH) completed unt N/A
108 Mcb Complit unt $ 150.00
109 Cable NYY 3 X 4mm merk SUPREME m' $ 1.50
110 Cable NYY 3 X 2.5mm merk SUPREME m' $ 1.10
111 Cable NYY 2 x 1.5 mm m' $ 0.50
112 Flourescent 2 x 38 wt ex Philip (completed) unt $ 30.00
113 Essential lamp 20 wt ex Philip (completed) unt $ 10.00
114 Single switch merk BROCCO pc $ 2.25
115 Double switch merk BROCCO pc $ 2.50
116 Power outlet merk BROCCO pc $ 2.50
115 Ceiling fitting pc $ 2.00
116 Garden Fitting pc $ 6.00
117 Ceilling fan (good quality) unt $ 30.00
118 Aluminium jamb m' $ 15.00
119 Aluminium windows frame m' $ 15.00
120 Aluminium doors frame m' $ 15.00
121 sealan rubber m' $ 2.50
122 Sealan glue kg $ 3.00
123 Paving stone thc 8 cm pc $ 1.00
124 Paving stone thc 6 cm pc $ 0.80
125 Kerbstone m' $ 6.00
126 Natural stone 20 x 20 pc $ 3.00
127 Hollow frame 25x50mm m' $ 1.25
128 List Gypsum M' $ 2.00
129 Powder gypsum Kg $ 2.50
130 Ceramic tile 60x60cm Pcs $ 0.75
131
132
133
134
135
136
137
138
139
 UNIT
NO COST COMPONENT UNIT
PRICE ( US $ )
EQUIPMENT
1 Asphalt Mixing Plant Hour $ 90.00 $ 100.00
2 Asphalt Finisher Hour $ 40.00 $ 55.00
3 Asphalt Sprayer Hour $ 20.00 $ 55.00
4 Bulldozer 100 HP Hour $ 45.00 $ 40.00
5 Bulldozer 140 HP Hour $ 60.00 $ 50.00
6 Compressor Hour $ 6.00 $ 4.50
7 Concrete Mixer + tools Hour $ 6.00 $ 7.50
8 Mobile Crane Hour $ 50.00 $ 37.50
9 Crane Hour $ - $ -
10 Dump Track ( 3 - 5 tons ) Hour $ 15.00 $ 15.00
11 Dump Track ( 5 - 8 tons ) Hour $ 20.00 $ 20.00
12 Excavator 100 Hp Hour $ 40.00 $ 55.00
13 Excavator 140 Hp Hour $ 55.00 $ 65.00
14 Flat Bed Track 3 ton Hour $ 12.00 $ 9.00
15 Flat Bed Track 5 ton Hour $ 15.00 $ 11.25
16 Generator Set 200 KW Hour $ 3.00 $ 2.25
17 Motor Grader Hour $ 50.00 $ 40.00
18 Track Loader 140 Hp Hour $ 60.00 $ 65.00
19 Whell Loader 100 HP Hour $ 45.00 $ 55.00
20 Three Whell Roller (12 ton ) Hour $ 35.00 $ 35.00
21 Tandem Roller Hour $ 25.00 $ 30.00
22 Pneumatikc Tire Roller Hour $ 30.00 $ 30.00
23 Vibrato Loader ( 8 ton ) Hour $ 35.00 $ 45.00
24 Concrete Vibrator Hour $ 3.00 $ 5.00
25 Stone Crusher 60 TPH Hour $ 50.00 $ 80.00
26 Water Pump 3" Hour $ 5.00 $ 3.75
27 Water Pump 2" Hour $ 4.00 $ 3.00
28 Water Tank Truck (3000 - 5000 L) Hour $ 15.00 $ 11.25
29 Stamper Hour $ 6.00 $ 4.50
30 Jack Hammer Hour $ 20.00 $ 30.00