PROJECT TITLE

PROJECT LOCATION

SUMMARY OF PRICE ANALYSIS

UNIT COST TOTAL UNIT

ITEM NO. DESCRIPTION UOM
Direct Indirect COST
B.5 Project Billboard Sign Board sq.ft ₱ 66.80 ₱ 16.56 ₱ 83.35
B.7(2) Occupational Safety & Health Program m.h ₱ 26.75 ₱ 5.80 ₱ 32.56
B.8(1) Traffic Management m.h ₱ 31.31 ₱ 5.89 ₱ 37.21
B.9 Mobilization/Demobilization hr. ₱ 22,687.50 ₱ 5,898.75 ₱ 28,586.25
100(3)a1 Individual Removal of trees (150mm - 300mm dia.) ea. ₱ 1,032.00 ₱ 268.32 ₱ 1,300.32
100(4)c Removal of Actual Structures/Obstruction, 610mm dia. RCPC ln.m ₱ 566.61 ₱ 147.32 ₱ 713.93
102(2) Surplus Common Excavation cu.m ₱ 157.29 ₱ 40.90 ₱ 198.19
103(1)a Structure Excavation, Common Soil cu.m ₱ 211.88 ₱ 55.09 ₱ 266.96
103(3) Foundation Fill cu.m ₱ 1,737.16 ₱ 451.66 ₱ 2,188.82
103(6)a Pipe Culvert and Drain Excavation (Common Soil) cu.m ₱ 241.88 ₱ 62.89 ₱ 304.76
104(1)a Embankment from road way excavation (Common Soil) cu.m ₱ 214.00 ₱ 55.64 ₱ 269.64
105(1)a Subgrade preparation (Common Material) sq.m ₱ 26.83 ₱ 6.98 ₱ 33.81
200(1) Aggregate Subbase Course cu.m ₱ 752.77 ₱ 195.72 ₱ 948.49
311(1)b PCC Pavement (Unreinforced) 0.20m thk. 14 days sq.m ₱ 947.92 ₱ 246.46 ₱ 1,194.38
311(1)c PCC Pavement (Unreinforced) 0.23m thk. 14 days sq.m
311(1)e1 PCC Pavement (Unreinforced) 0.28m thk. 14 days sq.m
404(1)a Reinforcing Steel, Grade 40 kgs
405(1)a3 Structural Concrete, Class A (20.68 mpa), 28 days cu.m
500(1)b.3 Pipe Culverts, 910mm dia. (Class IV, RCPC) ln.m
505(2)a Grouted Riprap, Class A cu.m
506(1) Stone Masonry cu.m
612(1) Reflectorized Thermoplastic pavement markings, White sq.m

Eng. JGB Page 1 02/22/2024

 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : B.5 Project Billboard/Signboard
Unit of Measurement : sq.ft
Quantity : 96
No. of Hours : 3
Output per hour : 32 sq.ft/hour

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 3 ₱ 100.00 ₱ 300.00
Skilled Laborer 1 3 ₱ 50.00 ₱ 150.00
Manpower

Unskilled Laborer 2 3 ₱ 37.50 ₱ 225.00

Subtotal ₱ 675.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Machineries

Tools & Equipment 10% of ₱ 67.50

Manpower cost

Subtotal ₱ 67.50
Description UOM Quantity Unit Cost Amount (PHP)
Coco Lumber bd.ft 120 ₱ 18.00 ₱ 2,160.00
Plywood Marine, 1/4" thk. sheets 3 ₱ 450.00 ₱ 1,350.00
Materials

Common Wire Nails, Assorted kg. 1 ₱ 75.00 ₱ 75.00

Tarpauline 4' x 8' sq.ft 32 ₱ 20.00 ₱ 640.00
Tarpauline 8' x 8' sq.ft 64 ₱ 20.00 ₱ 1,280.00

Price Fluctuation 3% ₱ 165.15

Subtotal ₱ 5,670.15
Total Cost ₱ 6,412.65
t
os
C
ct

Total Unit Cost (per sq.ft) ₱ 66.80

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 641.27

Contractors Profit (CP) - 10% ₱ 567.02
t
os
C

Value Added Tax (VAT) - 5% ₱ 381.05

ct
re

Total Cost ₱ 1,589.33

di
In

Total Unit Cost ₱ 16.56

Grand Total Amount ₱ 8,001.98
Total Unit Cost (Direct & Indirect cost) ₱ 83.35
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : B.7.(2) Occupational Safety & Health Program
Unit of Measurement : Man-hours
Quantity : 2656 Man-hours
No. of Hours : 106.24 Man-hours
Output per hour :

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Safety Practicioner 1 106.24 ₱ 87.50 ₱ 9,296.00
Safety Officer 1 106.24 ₱ 62.50 ₱ 6,640.00
Manpower

First Aider 2 106.24 ₱ 62.50 ₱ 13,280.00

Subtotal ₱ 29,216.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Machineries

Subtotal ₱ -
Description UOM Quantity Unit Cost Amount (PHP)
Hard Hat ea 25 ₱ 150.00 ₱ 3,750.00
Safety Shoes pairs 25 ₱ 850.00 ₱ 21,250.00
Materials

Safety Vest ea 25 ₱ 225.00 ₱ 5,625.00

Working Gloves ea 20 ₱ 100.00 ₱ 2,000.00
Rubber Boots pairs 20 ₱ 400.00 ₱ 8,000.00

Price Fluctuation 3% ₱ 1,218.75

Subtotal ₱ 41,843.75
Total Cost ₱ 71,059.75
t
os
C
ct

Total Unit Cost (per manhours) ₱ 26.75

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 7,105.98

Contractors Profit (CP) - 10% ₱ 4,184.38
t
os
C

Value Added Tax (VAT) - 5% ₱ 4,117.51

ct
re

Total Cost ₱ 15,407.86

di
In

Total Unit Cost ₱ 5.80

Grand Total Amount ₱ 86,467.61
Total Unit Cost (Direct & Indirect cost) ₱ 32.56
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : B.8.1 Traffic Management
Unit of Measurement : Man-hours
Quantity : 2656 Man-hours
No. of Hours : 106.24
Output per hour :

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Safety Practicioner 1 106.24 ₱ 87.50 ₱ 9,296.00
Safety Officer 1 106.24 ₱ 62.50 ₱ 6,640.00
Manpower

First Aider 2 106.24 ₱ 62.50 ₱ 13,280.00

Unskilled Laborer 6 106.24 ₱ 37.50 ₱ 23,904.00

Subtotal ₱ 53,120.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
2-way radio (2 years life span) 10 106.24 ₱ 2.00 ₱ 2,124.80
Machineries

Barricade Flasher Light (Battery Op.) 30 106.24 ₱ 0.50 ₱ 1,593.60

Subtotal ₱ 3,718.40
Description UOM Quantity Unit Cost Amount (PHP)
Speed Restrictions ea 4 ₱ 320.00 ₱ 1,280.00
Road work Ahead ea 4 ₱ 320.00 ₱ 1,280.00
End Roadwork ea 4 ₱ 320.00 ₱ 1,280.00
Speed Restrictions ea 4 ₱ 320.00 ₱ 1,280.00
Workmen Ahead ea 4 ₱ 320.00 ₱ 1,280.00
Prepare to Stop ea 2 ₱ 320.00 ₱ 640.00
Materials

Temporary Hazard Marker ea 1 ₱ 320.00 ₱ 320.00

Temporary Bollards ea 30 ₱ 170.00 ₱ 5,100.00
Plastic Safety Barriers hr. 106.24 ₱ 54.16 ₱ 5,753.96
Safety Vest ea 6 ₱ 225.00 ₱ 1,350.00
Hard Hat ea 6 ₱ 150.00 ₱ 900.00
Safety Shoes ea 6 ₱ 850.00 ₱ 5,100.00

Price Fluctuation 3% ₱ 766.92

Subtotal ₱ 26,330.88
Total Cost ₱ 83,169.28
t
os
C
ct

Total Unit Cost (per manhours) ₱ 31.31

ire
D
 PROJECT TITLE
PROJECT LOCATION
Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 8,316.93
Contractors Profit (CP) - 10% ₱ 2,633.09

t
os
C
Value Added Tax (VAT) - 5% ₱ 4,705.96
ct
re
Total Cost ₱ 15,655.98
di
In

Total Unit Cost ₱ 5.89

Grand Total Amount ₱ 98,825.26
Total Unit Cost (Direct & Indirect cost) ₱ 37.21
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : B.9 Mob. & Demob.
Unit of Measurement : hours
Quantity : 8
No. of Hours : 8
Output per hour :

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 0 ₱ 100.00 ₱ -
Construction Foreman 1 8 ₱ 62.50 ₱ 500.00
Manpower

Unskilled Laborer 6 8 ₱ 37.50 ₱ 1,800.00

Subtotal ₱ 2,300.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer 1 8 ₱ 2,200.00 ₱ 17,600.00
Bulldozer 0 8 ₱ 3,200.00 ₱ -
Machineries

Payloader 1 8 ₱ 2,500.00 ₱ 20,000.00

Backhoe 2 8 ₱ 2,800.00 ₱ 44,800.00
Road Grader 1 8 ₱ 2,200.00 ₱ 17,600.00
Vibratory Roller 2 8 ₱ 1,800.00 ₱ 28,800.00
Water truck 1 8 ₱ 1,500.00 ₱ 12,000.00
Transit Concrete Mixer 4 8 ₱ 1,200.00 ₱ 38,400.00
Subtotal ₱ 179,200.00
Description UOM Quantity Unit Cost Amount (PHP)
₱ -
₱ -
Materials

₱ -
₱ -

Price Fluctuation 3% ₱ -
Subtotal ₱ -
Total Cost ₱ 181,500.00
t
os
C
ct

Total Unit Cost (per hours) ₱ 22,687.50

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 18,150.00

Contractors Profit (CP) - 10% ₱ 18,150.00
t
os
C

Value Added Tax (VAT) - 5% ₱ 10,890.00

ct
re

Total Cost ₱ 47,190.00

di
In

Total Unit Cost ₱ 5,898.75

Grand Total Amount ₱ 228,690.00
Total Unit Cost (Direct & Indirect cost) ₱ 28,586.25
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 100(3)a1 Removal of Trees
Unit of Measurement : ea.
Quantity : 80
No. of Hours : 16
Output per hour : 5

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 16 ₱ 100.00 ₱ 1,600.00
Construction Foreman 1 16 ₱ 75.00 ₱ 1,200.00
Manpower

Unskilled Laborer 2 16 ₱ 37.50 ₱ 1,200.00

Skilled Laborer 1 16 ₱ 50.00 ₱ 800.00

Subtotal ₱ 4,800.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Machineries

Units
Bulldozer 0 16 ₱ 3,200.00 ₱ -
Backhoe 1 16 ₱ 2,800.00 ₱ 44,800.00
Transit Concrete Mixer 0 16 ₱ 1,200.00 ₱ -
Subtotal ₱ 44,800.00
Description UOM Quantity Unit Cost Amount (PHP)
Payment for trees ea 80 ₱ 400.00 ₱ 32,000.00
as per Agriculture ₱ -
Materials

₱ -
₱ -

Price Fluctuation 3% ₱ 960.00

Subtotal ₱ 32,960.00
Total Cost ₱ 82,560.00
t
os
C
ct

Total Unit Cost (per ea) ₱ 1,032.00

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 8,256.00

Contractors Profit (CP) - 10% ₱ 8,256.00
t
os
C

Value Added Tax (VAT) - 5% ₱ 4,953.60

ct
re

Total Cost ₱ 21,465.60

di
In

Total Unit Cost ₱ 268.32

Grand Total Amount ₱ 104,025.60
Total Unit Cost (Direct & Indirect cost) ₱ 1,300.32
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 101(4)aRemoval of Actual Structures/Obstruction
Unit of Measurement : ln.m
Quantity : 6
No. of Hours : 0.5
Output per hour : 12

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 0.5 ₱ 100.00 ₱ 50.00
Construction Foreman 1 0.5 ₱ 62.50 ₱ 31.25
Manpower

Unskilled Laborer ₱ 37.50 ₱ -

Skilled Laborer ₱ 50.00 ₱ -

Subtotal ₱ 81.25
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Machineries

Payloader - - ₱ 2,500.00 ₱ -
Backhoe 1.00 0.50 ₱ 2,800.00 ₱ 1,400.00
Road Grader - - ₱ 2,200.00 ₱ -
Vibratory Roller - - ₱ 1,800.00 ₱ -
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 1.00 0.50 ₱ 1,200.00 ₱ 600.00
Subtotal ₱ 2,000.00
Description UOM Quantity Unit Cost Amount (PHP)
Common Soil Embankment cu.m 10 ₱ 20.00 ₱ 200.00
Base coarse cu.m 3 ₱ 360.00 ₱ 1,080.00
Materials

Price Fluctuation 3% ₱ 38.40

Subtotal ₱ 1,318.40
Total Cost ₱ 3,399.65
t
os
C
ct

Total Unit Cost (per ln.m) ₱ 566.61

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 339.97

Contractors Profit (CP) - 10% ₱ 339.97
t
os
C

Value Added Tax (VAT) - 5% ₱ 203.98

ct
re

Total Cost ₱ 883.91

di
In

Total Unit Cost ₱ 147.32

Grand Total Amount ₱ 4,283.56
 PROJECT TITLE
PROJECT LOCATION
Total Unit Cost (Direct & Indirect cost) ₱ 713.93
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 102(2) Surplus Common Excavation
Unit of Measurement : cu.m
Quantity : 60
No. of Hours : 1
Output per hour : 60

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Construction Foreman 1 1 ₱ 62.50 ₱ 62.50
Manpower

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00

Skilled Laborer ₱ 50.00 ₱ -

Subtotal ₱ 237.50
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Machineries

Payloader - - ₱ 2,500.00 ₱ -
Backhoe 2.00 1.00 ₱ 2,800.00 ₱ 5,600.00
Road Grader - - ₱ 2,200.00 ₱ -
Vibratory Roller - - ₱ 1,800.00 ₱ -
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 3.00 1.00 ₱ 1,200.00 ₱ 3,600.00
Subtotal ₱ 9,200.00
Description UOM Quantity Unit Cost Amount (PHP)
₱ -
₱ -
Materials

Price Fluctuation 3% ₱ -
Subtotal ₱ -
Total Cost ₱ 9,437.50
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 157.29

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 943.75

Contractors Profit (CP) - 10% ₱ 943.75
t
os
C

Value Added Tax (VAT) - 5% ₱ 566.25

ct
re

Total Cost ₱ 2,453.75

di
In

Total Unit Cost ₱ 40.90

Grand Total Amount ₱ 11,891.25
 PROJECT TITLE
PROJECT LOCATION
Total Unit Cost (Direct & Indirect cost) ₱ 198.19
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 103(1)a Structure Excavation, Common Soil
Unit of Measurement : cu.m
Quantity : 20
No. of Hours : 1
Output per hour : 20

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Construction Foreman 1 1 ₱ 62.50 ₱ 62.50
Manpower

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00

Skilled Laborer ₱ 50.00 ₱ -

Subtotal ₱ 237.50
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Machineries

Payloader - - ₱ 2,500.00 ₱ -
Backhoe 1.00 1.00 ₱ 2,800.00 ₱ 2,800.00
Road Grader - - ₱ 2,200.00 ₱ -
Vibratory Roller - - ₱ 1,800.00 ₱ -
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 1.00 1.00 ₱ 1,200.00 ₱ 1,200.00
Subtotal ₱ 4,000.00
Description UOM Quantity Unit Cost Amount (PHP)
₱ -
₱ -
Materials

Price Fluctuation 3% ₱ -
Subtotal ₱ -
Total Cost ₱ 4,237.50
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 211.88

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 423.75

Contractors Profit (CP) - 10% ₱ 423.75
t
os
C

Value Added Tax (VAT) - 5% ₱ 254.25

ct
re

Total Cost ₱ 1,101.75

di
In

Total Unit Cost ₱ 55.09

Grand Total Amount ₱ 5,339.25
 PROJECT TITLE
PROJECT LOCATION
Total Unit Cost (Direct & Indirect cost) ₱ 266.96
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 103(3) Foundation Fill
Unit of Measurement : cu.m
Quantity : 1.25
No. of Hours : 1
Output per hour : 1.25

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Construction Foreman 1 1 ₱ 62.50 ₱ 62.50
Manpower

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00

Skilled Laborer ₱ 50.00 ₱ -

Subtotal ₱ 237.50
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Machineries

Backhoe 1.00 0.25 ₱ 2,800.00 ₱ 700.00

Road Grader - - ₱ 2,200.00 ₱ -
Vibratory Roller - - ₱ 1,800.00 ₱ -
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 1.00 0.50 ₱ 1,200.00 ₱ 600.00
Plate Compactor 1.00 1.00 ₱ 100.00 ₱ 100.00
Subtotal ₱ 1,400.00
Description UOM Quantity Unit Cost Amount (PHP)
Embankment materials, Item 200 cu.m 1.44 ₱ 360.00 ₱ 518.40
₱ -
Materials

Price Fluctuation 3% ₱ 15.55

Subtotal ₱ 533.95
Total Cost ₱ 2,171.45
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 1,737.16

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 217.15

Contractors Profit (CP) - 10% ₱ 217.15
t
os
C

Value Added Tax (VAT) - 5% ₱ 130.29

ct
re

Total Cost ₱ 564.58

di
In

Total Unit Cost ₱ 451.66

 PROJECT TITLE
PROJECT LOCATION
Grand Total Amount ₱ 2,736.03
Total Unit Cost (Direct & Indirect cost) ₱ 2,188.82
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 103(6)a Pipe Culvert & Drain Excavation, Common Soil
Unit of Measurement : cu.m
Quantity : 20
No. of Hours : 1
Output per hour : 20

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Construction Foreman 1 1 ₱ 62.50 ₱ 62.50
Manpower

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00

Skilled Laborer 0 ₱ 50.00 ₱ -

Subtotal ₱ 237.50
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Machineries

Backhoe 1.00 1.00 ₱ 2,800.00 ₱ 2,800.00

Road Grader - - ₱ 2,200.00 ₱ -
Vibratory Roller - - ₱ 1,800.00 ₱ -
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 2.00 0.75 ₱ 1,200.00 ₱ 1,800.00
Plate Compactor - ₱ 100.00 ₱ -
Subtotal ₱ 4,600.00
Description UOM Quantity Unit Cost Amount (PHP)
₱ -
₱ -
Materials

Price Fluctuation 3% ₱ -
Subtotal ₱ -
Total Cost ₱ 4,837.50
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 241.88

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 483.75

Contractors Profit (CP) - 10% ₱ 483.75
t
os
C

Value Added Tax (VAT) - 5% ₱ 290.25

ct
re

Total Cost ₱ 1,257.75

di
In

Total Unit Cost ₱ 62.89

 PROJECT TITLE
PROJECT LOCATION
Grand Total Amount ₱ 6,095.25
Total Unit Cost (Direct & Indirect cost) ₱ 304.76
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 104(1)a Embankment from Roadway Excavation (Cut & Fill)
Unit of Measurement : cu.m
Quantity : 50
No. of Hours : 1
Output per hour : 50

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Survey aid 1 1 ₱ 62.50 ₱ 62.50
Manpower

Construction Foreman 1 1 ₱ 62.50 ₱ 62.50

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00
Skilled Laborer 0 1 ₱ 50.00 ₱ -

Subtotal ₱ 300.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Machineries

Backhoe 2.00 1.00 ₱ 2,800.00 ₱ 5,600.00

Road Grader - - ₱ 2,200.00 ₱ -
Vibratory Roller - - ₱ 1,800.00 ₱ -
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 4.00 1.00 ₱ 1,200.00 ₱ 4,800.00
Plate Compactor - ₱ 100.00 ₱ -
Subtotal ₱ 10,400.00
Description UOM Quantity Unit Cost Amount (PHP)
₱ -
₱ -
Materials

Price Fluctuation 3% ₱ -
Subtotal ₱ -
Total Cost ₱ 10,700.00
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 214.00

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 1,070.00

Contractors Profit (CP) - 10% ₱ 1,070.00
t
os
C

Value Added Tax (VAT) - 5% ₱ 642.00

ct
re

Total Cost ₱ 2,782.00

di
In

Total Unit Cost ₱ 55.64

 PROJECT TITLE
PROJECT LOCATION
Grand Total Amount ₱ 13,482.00
Total Unit Cost (Direct & Indirect cost) ₱ 269.64
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 105(1)a Subgrade Preparation, Common Materials
Unit of Measurement : sq.m
Quantity : 300
No. of Hours : 1
Output per hour : 300

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Survey aid 1 1 ₱ 62.50 ₱ 62.50
Manpower

Construction Foreman 1 1 ₱ 62.50 ₱ 62.50

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00
Skilled Laborer 0 1 ₱ 50.00 ₱ -

Subtotal ₱ 300.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Machineries

Backhoe 1.00 1.00 ₱ 2,800.00 ₱ 2,800.00

Road Grader 1.00 0.75 ₱ 2,200.00 ₱ 1,650.00
Vibratory Roller 1.00 0.50 ₱ 1,800.00 ₱ 900.00
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 2.00 1.00 ₱ 1,200.00 ₱ 2,400.00
Plate Compactor - ₱ 100.00 ₱ -
Subtotal ₱ 7,750.00
Description UOM Quantity Unit Cost Amount (PHP)
₱ -
₱ -
Materials

Price Fluctuation 3% ₱ -
Subtotal ₱ -
Total Cost ₱ 8,050.00
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 26.83

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 805.00

Contractors Profit (CP) - 10% ₱ 805.00
t
os
C

Value Added Tax (VAT) - 5% ₱ 483.00

ct
re

Total Cost ₱ 2,093.00

di
In

Total Unit Cost ₱ 6.98

 PROJECT TITLE
PROJECT LOCATION
Grand Total Amount ₱ 10,143.00
Total Unit Cost (Direct & Indirect cost) ₱ 33.81
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 200(1) Aggregate Subbase Course
Unit of Measurement : cu.m
Quantity : 50
No. of Hours : 1
Output per hour : 50

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 1 ₱ 100.00 ₱ 100.00
Survey aid 1 1 ₱ 62.50 ₱ 62.50
Manpower

Construction Foreman 1 1 ₱ 62.50 ₱ 62.50

Unskilled Laborer 2 1 ₱ 37.50 ₱ 75.00
Skilled Laborer 0 1 ₱ 50.00 ₱ -

Subtotal ₱ 300.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Machineries

Backhoe 2.00 1.00 ₱ 2,800.00 ₱ 5,600.00

Road Grader 1.00 0.75 ₱ 2,200.00 ₱ 1,650.00
Vibratory Roller 1.00 0.50 ₱ 1,800.00 ₱ 900.00
Water truck - - ₱ 1,500.00 ₱ -
Transit Concrete Mixer - - ₱ 1,200.00 ₱ -
Dumptruck 4.00 1.10 ₱ 1,200.00 ₱ 5,280.00
Plate Compactor - ₱ 100.00 ₱ -
Subtotal ₱ 13,430.00
Description UOM Quantity Unit Cost Amount (PHP)
Aggregate Sub-base course cu.m 63.25 ₱ 360.00 ₱ 22,770.00
₱ -
Materials

Price Fluctuation 5% ₱ 1,138.50

Subtotal ₱ 23,908.50
Total Cost ₱ 37,638.50
t
os
C
ct

Total Unit Cost (per cu.m) ₱ 752.77

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 3,763.85

Contractors Profit (CP) - 10% ₱ 3,763.85
t
os
C

Value Added Tax (VAT) - 5% ₱ 2,258.31

ct
re

Total Cost ₱ 9,786.01

di
In

Total Unit Cost ₱ 195.72

 PROJECT TITLE
PROJECT LOCATION
Grand Total Amount ₱ 47,424.51
Total Unit Cost (Direct & Indirect cost) ₱ 948.49
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 311(1)b Unreinforced PCCP, 0.2m thk. 14 days
Unit of Measurement : sq.m
Quantity : 225
No. of Hours : 8
Output per hour : 28.125

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 8 ₱ 100.00 ₱ 800.00
Survey aid 1 8 ₱ 62.50 ₱ 500.00
Manpower

Construction Foreman 1 8 ₱ 62.50 ₱ 500.00

Unskilled Laborer 8 8 ₱ 37.50 ₱ 2,400.00
Skilled Laborer 4 9.6 ₱ 50.00 ₱ 1,920.00

Subtotal ₱ 6,120.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Backhoe 1.00 8.00 ₱ 2,800.00 ₱ 22,400.00
Road Grader - - ₱ 2,200.00 ₱ -
Machineries

Vibratory Roller - - ₱ 1,800.00 ₱ -

Water truck 1.00 8.00 ₱ 1,500.00 ₱ 12,000.00
Transit Concrete Mixer 3.00 8.00 ₱ 1,200.00 ₱ 28,800.00
Dumptruck - - ₱ 1,200.00 ₱ -
Plate Compactor - ₱ 100.00 ₱ -
Concrete Vibrator 1.00 8.00 ₱ 250.00 ₱ 2,000.00
Screeder 1.00 8.00 ₱ 300.00 ₱ 2,400.00
Cut-off wheel 1.00 2.00 ₱ 100.00 ₱ 200.00
Concrete Saw 1.00 4.00 ₱ 150.00 ₱ 600.00
Subtotal ₱ 68,400.00
Description UOM Quantity Unit Cost Amount (PHP)
Reinforcing steel kg. 192.47 ₱ 35.00 ₱ 6,736.45
Curing Compound li. 10.24 ₱ 45.00 ₱ 460.80
Asphalt Sealant block 1.02 ₱ 500.00 ₱ 510.00
Steel forms (Rental) ln.m 180 ₱ 5.00 ₱ 900.00
Fine Aggregates cu.m 19.8 ₱ 625.00 ₱ 12,375.00
Coarse Aggregates cu.m 39.6 ₱ 850.00 ₱ 33,660.00
Materials

Portland Cement (Type 1) tons 13.2 ₱ 5,500.00 ₱ 72,600.00

Concrete saw blade ea. 1 ₱ 1,200.00 ₱ 1,200.00
Use oil / Grease li. 8.2 ₱ 5.00 ₱ 41.00
₱ -
 PROJECT TITLE
PROJECT LOCATION
Wastage 5% ₱ 6,424.16
Price Fluctuation 3% ₱ 3,854.50
Subtotal ₱ 138,761.91

t Total Cost ₱ 213,281.91

os
C
ct

Total Unit Cost (per sq.m) ₱ 947.92

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 21,328.19

Contractors Profit (CP) - 10% ₱ 21,328.19
t
os
C

Value Added Tax (VAT) - 5% ₱ 12,796.91

ct
re

Total Cost ₱ 55,453.30

di
In

Total Unit Cost ₱ 246.46

Grand Total Amount ₱ 268,735.21
Total Unit Cost (Direct & Indirect cost) ₱ 1,194.38
 PROJECT TITLE
PROJECT LOCATION

.
 PROJECT TITLE
PROJECT LOCATION

DETAILED UNIT PRICE ANALYSIS

Description : 311(1)c Unreinforced PCCP, 0.23m thk. 14 days
Unit of Measurement : sq.m
Quantity : 219.6
No. of Hours : 10
Output per hour : 21.96

No. of
Designation No. of hours Hourly rate Amount (PHP)
Person
Project Engineer 1 10 ₱ 100.00 ₱ 1,000.00
Survey aid 1 10 ₱ 62.50 ₱ 625.00
Manpower

Construction Foreman 1 10 ₱ 62.50 ₱ 625.00

Unskilled Laborer 8 10 ₱ 37.50 ₱ 3,000.00
Skilled Laborer 4 12 ₱ 50.00 ₱ 2,400.00

Subtotal ₱ 7,650.00
No. of
Name & Capacity No. of hours Hourly rate Amount (PHP)
Units
Low Bed Trailer - - ₱ 2,200.00 ₱ -
Bulldozer - - ₱ 3,200.00 ₱ -
Payloader - - ₱ 2,500.00 ₱ -
Backhoe 1.00 10.00 ₱ 2,800.00 ₱ 28,000.00
Road Grader - - ₱ 2,200.00 ₱ -
Machineries

Vibratory Roller - - ₱ 1,800.00 ₱ -

Water truck 1.00 10.00 ₱ 1,500.00 ₱ 15,000.00
Transit Concrete Mixer 3.00 10.00 ₱ 1,200.00 ₱ 36,000.00
Dumptruck - - ₱ 1,200.00 ₱ -
Plate Compactor - ₱ 100.00 ₱ -
Concrete Vibrator 1.00 10.00 ₱ 250.00 ₱ 2,500.00
Screeder 1.00 10.00 ₱ 300.00 ₱ 3,000.00
Cut-off wheel 1.00 2.50 ₱ 100.00 ₱ 250.00
Concrete Saw 1.00 5.00 ₱ 150.00 ₱ 750.00
Subtotal ₱ 85,500.00
Description UOM Quantity Unit Cost Amount (PHP)
Reinforcing steel kg. 127.05 ₱ 35.00 ₱ 4,446.75
Curing Compound li. 10 ₱ 45.00 ₱ 450.00
Asphalt Sealant block 1 ₱ 500.00 ₱ 500.00
Steel forms (Rental) ln.m 144 ₱ 5.00 ₱ 720.00
Fine Aggregates cu.m 22.22 ₱ 625.00 ₱ 13,887.50
Coarse Aggregates cu.m 44.44 ₱ 850.00 ₱ 37,774.00
Materials

Portland Cement (Type 1) tons 14.82 ₱ 5,500.00 ₱ 81,510.00

Concrete saw blade ea. 1 ₱ 1,200.00 ₱ 1,200.00
Use oil / Grease li. 8 ₱ 5.00 ₱ 40.00
₱ -
 PROJECT TITLE
PROJECT LOCATION
Wastage 5% ₱ 7,026.41
Price Fluctuation 3% ₱ 4,215.85
Subtotal ₱ 151,770.51

t Total Cost ₱ 244,920.51

os
C
ct

Total Unit Cost (per sq.m) ₱ 1,115.30

ire
D

Overhead, Contingencies & Miscellaneous (OCM) - 10% ₱ 24,492.05

Contractors Profit (CP) - 10% ₱ 24,492.05
t
os
C

Value Added Tax (VAT) - 5% ₱ 14,695.23

ct
re

Total Cost ₱ 63,679.33

di
In

Total Unit Cost ₱ 289.98

Grand Total Amount ₱ 308,599.84
Total Unit Cost (Direct & Indirect cost) ₱ 1,405.28
 PROJECT TITLE
PROJECT LOCATION