DETAILED UNIT PRICE ANALYSIS

Item No. : 104(1)a Quantity = 13.00

Description : Embankment from Roadway Unit = Cu.m
Excavation (common soil)

Production Output : = 50 cu.m./hr.

No. of Hours : = 0.26 hours say 0.50 hours
No. of Days : = 0.03 days

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
For Excavation Work
Bulldozer, D6H SERIES II PSDS/DD 0.83 1.00 0.42 3,379.00 P 1,419.18
Payloader(1.50 cu.m) 0.83 1.00 0.42 1,733.00 727.86
Dump Truck (12 yd ) ³ 0.83 2.00 0.42 1,420.00 1,192.80

Spreading and Compaction

Motorized Grader, 6710A 1 1.00 0.50 P 2,173.00 P 1,086.50
Vibratory Roller(10 m.t.),SD100DC 1 1.00 0.50 1,846.00 923.00
Water Truck/Pump (16000 L) 0.25 1.00 0.13 2,450.00 318.50

A. SUB-TOTAL, EQUIPMENT P 5,667.84

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)

For Excavation Work

Foreman 0.83 1.00 0.42 P 98.09 P 41.20
Unskilled Labor 0.83 2.00 0.42 54.90 46.12

Spreading and Compaction

Foreman 1.00 0.50 98.09 49.05
Unskilled Labor 2.00 0.50 54.90 54.90

B. SUB-TOTAL, LABOR P 191.27

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

C. SUB-TOTAL, MATERIALS P

SUMMARY:
A Equipment P 5,667.84
B Labor 191.27
C Materials -
D TOTAL DIRECT COST P 5,859.11
DIRECT UNIT COST 450.70
E OCM 15% of D 878.87
F Profit 10% of D 585.91
G VAT 5% of (D+E+F) 366.19
H Total Cost (D+E+F+G) 7,690.08
I Unit Cost H/Quantity P 591.54