Project : CONSTRUCTION OF FLOOD CONTROL

Location : MINANGA RIVER, CASIGURAN, AURORA

DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Project Billboard/Sign Board
QUANTITY : 2 set
PRODUCTION RATE : 0.25
NUMBER OF HOURS : 4.00

No. of
Designation Person/ No. of Hourly Rate Amount (PhP)
Hour/s
s
Labor
A
a. Foreman 1.00 4.00 102.12 408.48
b.Skilled Laborer 1.00 4.00 73.78 295.12
c. Laborer 1.00 4.00 56.83 227.32
Sub - Total for A 930.92
Name and Capacity No. of No. of Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B
Minor Tools (10% of Labor Cost) 93.09

Sub - Total for B 92.69

C Total (A + B) 1,023.61
D Output per hour -
E Direct Cost 1,023.61
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
a. Tarpaulin sq.ft 32.00 25.00 800.00
b. Good Lumber (Frames) bd.ft 42.00 22.00 924.00
F
c. 1/4" thk Marine Plywood pcs 1.00 407.00 407.00
d. Assorted CWN kgs 1.00 55.00 55.00
F

Sub - Total for F 2,186.00

G TOTAL DIRECT COST (E + F) 3,209.61
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 320.96
I Contractor's Profit (CP) 8% of G 256.77
J Value Added Tax (VAT) 5% of (G + H + I) 189.37
K TOTAL INDIRECT COST (H + I +J ) 767.10
L Total Cost 3,976.71
M Total Unit Cost 1,988.35
Project : CONSTRUCTION OF FLOOD CONTROL
Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Occupational and Health program
QUANTITY : 4 months
PRODUCTION RATE : -
NUMBER OF HOURS : 960.00

No. of
Designation Person/ No. of Hourly Rate Amount (PhP)
Hour/s
s
A Labor
a. Safety Officer 1.00 960.00 25.00 24,000.00

Sub - Total for A 24,000.00

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
Unit/s Hour/s
B Equipment

Sub - Total for B -

C Total (A + B) 24,000.00
D Output per hour -
E Direct Cost 24,000.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials

Personal Protective Equipment(PPE)

F a. Safety Helmet man-days 120.00 10.00 1,200.00
b. Safety Shoes man-days 120.00 25.00 3,000.00
c. Safety Gloves man-days 120.00 7.00 840.00

Sub - Total for F 5,040.00

G TOTAL DIRECT COST (E + F) 29,040.00
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 2,904.00
I Contractor's Profit (CP) 8% of G 2,323.20
J Value Added Tax (VAT) 5% of (G + H + I) 1,713.36
K TOTAL INDIRECT COST (H + I +J ) 6,940.56
L Total Cost 35,980.56
M Total Unit Cost 8,995.14
Project : CONSTRUCTION OF FLOOD CONTROL
Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Field Office
QUANTITY : 4 months
PRODUCTION RATE : -
NUMBER OF HOUR : 960.00

No. of
Designation Person/ No. of Hourly Rate Amount (PhP)
Hour/s
s
A
Labor

Sub - Total for A -

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
Unit/s Hour/s
B Equipment

Sub - Total for B -

C Total (A + B) -
D Output per hour -
E Direct Cost
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials: Const/Unit

F
Field Ofiice Rental months 4.00 4,500.00 18,000.00

Sub - Total for F 18,000.00

G TOTAL DIRECT COST (E + F) 18,000.00
H Overhead, Contingencies & Miscellaneous (OCM) Expens 10% of G 1,800.00
I Contractor's Profit (CP) 8% of G 1,440.00
J Value Added Tax (VAT) 5% of (G + H + I) 1,062.00
K TOTAL INDIRECT COST (H + I +J ) 4,302.00
L Total Cost 22,302.00
M Total Unit Cost 5,575.50
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA

DETAILED UNIT PRICE ANALYSIS

PAY ITEMS : Mobilization
QUANTITY : 1.00 lot
PRODUCTION RATE :
NUMBER OF HOURS :

No. of
Designation Person/ No. of Hourly Rate Amount (PhP)
Hour/s
s
A
Labor

Sub - Total for A -

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
Unit/s Hour/s
B Equipment Dump Truck 1 12.00 950.00 11400.00
Back Hoe 1 12.00 980.00 11760.00
Sub - Total for B 23,160.00
C Total (A + B) 23,160.00
D Output per hour -
E Direct Cost -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F

Sub - Total for F -

G TOTAL DIRECT COST (E + F) 23,160.00
H Overhead, Contingencies & Miscellaneous (OCM) Expens 10% of G 2,316.00
I Contractor's Profit (CP) 8% of G 1,852.80
J Value Added Tax (VAT) 5% of (G + H + I) 1,366.44
K TOTAL INDIRECT COST (H + I +J ) 5,535.24
L Total Cost 28,695.24
M Total Unit Cost 28,695.24
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Clearing and Grubbing
QUANTITY : 2000 sq.m
PRODUCTION RATE : 50.00 sq.m
NUMBER OF HOURS : 40.00

No. of
Designation Person/ No. of Hourly Rate Amount (PhP)
Hour/s
s
Labor
A
a. Foreman 1.00 40.00 102.12 4,084.80
b. Laborer 3.00 40.00 56.83 6,819.60

Sub - Total for A 10,904.40

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B a. Backhoe 1.00 40.00 750.00 30,000.00
b.Dump Truck 2.00 40.00 650.00 26,000.00
1,090.44
Sub - Total for B 57,090.44
C Total (A + B) 67,994.84
D Output per hour -
E Direct Cost 67,994.84
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F

Sub - Total for F -

G TOTAL DIRECT COST (E + F) 67,994.84
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 6,799.48
I Contractor's Profit (CP) 8% of G 5,439.59
J Value Added Tax (VAT) 5% of (G + H + I) 4,011.70
K TOTAL INDIRECT COST (H + I +J ) 16,250.77
L Total Cost 84,245.61
M Total Unit Cost 42.12
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Gabions
QUANTITY : 1,212 cu.m
PRODUCTION RATE : 42.00 cu.m
NUMBER OF HOURS : 28.87

No. of
No. of
Designation Person/ Hourly Rate Amount (PhP)
Hour/s
s
Labor
A
a. Foreman 1.00 28.87 102.12 2,947.91
b. Laborer 5.00 28.87 56.83 8,202.60
c. Skilled Laborer 1.00 28.87 73.56 2,123.68
Sub - Total for A 13,274.19
No. of No. of
Name and Capacity Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B a.Backhoe 24.00 28.87 750.00 - 519,608.57
-
-
Sub - Total for B - 519,608.57
C Total (A + B) - 506,334.38
D Output per hour -
E Direct Cost - 506,334.38
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F

Sub - Total for F -

G TOTAL DIRECT COST (E + F) - 506,334.38
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G - 50,633.44
I Contractor's Profit (CP) 8% of G - 40,506.75
J Value Added Tax (VAT) 5% of (G + H + I) - 29,873.73
K TOTAL INDIRECT COST (H + I +J ) - 121,013.92
L Total Cost - 627,348.30
M Total Unit Cost - 517.43