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 m
PRODUCTION RATE : 10.00 m
NUMBER OF HOURS : 200.00

No. of
Designation Person/ No. of Hourly Rate Amount (PhP)
Hour/s
s
Labor
A
a. Foreman 1.00 200.00 102.12 20,424.00
b. Laborer 3.00 200.00 56.83 34,098.00

Sub - Total for A 54,522.00

Name and Capacity No. of No. of Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B a. Backhoe 1.00 200.00 750.00 150,000.00
b.Dump Truck 2.00 200.00 650.00 130,000.00
5,452.20
Sub - Total for B 285,452.20
C Total (A + B) 339,974.20
D Output per hour -
E Direct Cost 339,974.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F

Sub - Total for F -

G TOTAL DIRECT COST (E + F) 339,974.20
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 33,997.42
I Contractor's Profit (CP) 8% of G 27,197.94
J Value Added Tax (VAT) 5% of (G + H + I) 20,058.48
K TOTAL INDIRECT COST (H + I +J ) 81,253.83
L Total Cost 421,228.03
M Total Unit Cost 210.61
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Excavation
QUANTITY : 1200 cu.m
PRODUCTION RATE : 50.00 cu.m/hr
NUMBER OF HOURS : 24.00

No. of
No. of
Designation Person/ Hourly Rate Amount (PhP)
Hour/s
s
Labor
A
a. Foreman 1.00 24.00 102.12 2,450.88
b. Skilled Laborer 1.00 24.00 73.56 1,765.44
c. Laborer 3.00 24.00 56.83 4,091.76
Sub - Total for A 8,308.08
No. of No. of
Name and Capacity Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B a. Backhoe 1.00 24.00 750.00 18,000.00
b.Dump Truck 2.00 24.00 650.00 15,600.00
830.81
Sub - Total for B 34,430.81
C Total (A + B) 42,738.89
D Output per hour -
E Direct Cost 42,738.89
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F

Sub - Total for F -

G TOTAL DIRECT COST (E + F) 42,738.89
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 4,273.89
I Contractor's Profit (CP) 8% of G 3,419.11
J Value Added Tax (VAT) 5% of (G + H + I) 2,521.59
K TOTAL INDIRECT COST (H + I +J ) 10,214.59
L Total Cost 52,953.48
M Total Unit Cost 44.13
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Embankment
QUANTITY : 50000 cu.m
PRODUCTION RATE : 105.13 cu.m/hr
NUMBER OF HOURS : 475.62

No. of
No. of
Designation Person/ Hourly Rate Amount (PhP)
Hour/s
s
Labor
A a. Foreman 1.00 475.62 102.12 48,570.75
b. Skilled Laborer 1.00 475.62 73.56
c. Laborer 3.00 475.62 56.83 81,089.18

Sub - Total for A 129,659.93

No. of No. of
Name and Capacity Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B a. Backhoe 1.00 475.62 750.00 356,718.19
b.Dump Truck 2.00 475.62 650.00 309,155.77
12,965.99
Sub - Total for B 678,839.95
C Total (A + B) 808,499.88
D Output per hour -
E Direct Cost 808,499.88
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F

Sub - Total for F -

G TOTAL DIRECT COST (E + F) 808,499.88
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 80,849.99
I Contractor's Profit (CP) 8% of G 64,679.99
J Value Added Tax (VAT) 5% of (G + H + I) 47,701.49
K TOTAL INDIRECT COST (H + I +J ) 193,231.47
L Total Cost 1,001,731.35
M Total Unit Cost 20.03
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Riprap
QUANTITY : 1,650 cu.m
PRODUCTION RATE : 9.00 cu.m/hr
NUMBER OF HOURS : 183.33

No. of No. of
Designation Hourly Rate Amount (PhP)
Person/s Hour/s
Labor
a. Foreman 1.00 183.33 102.12 18,722.00
A
b. Skilled Laborer 2.00 183.33 73.56 26,972.00
c. Laborer 6.00 183.33 56.83 62,513.00

Sub - Total for A 108,207.00

No. of No. of
Name and Capacity Hourly Rate Amount (PhP)
Unit/s Hour/s
Equipment
B a.Backhoe 1.00 183.33 750.00 - 137,500.00
b Dump Truck 1.00 183.33 650.00 119,166.67
-
Sub - Total for B - 18,333.33
C Total (A + B) 89,873.67
D Output per hour -
E Direct Cost 89,873.67
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
a. Class A Stones cu.m 1,650.00 1,150.00 1,897,500.00
F
d. 50mm dia PVC Pipe meter 34.00 234.84 7,984.56

Sub - Total for F 1,905,484.56

G TOTAL DIRECT COST (E + F) 1,995,358.23
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 199,535.82
I Contractor's Profit (CP) 8% of G 159,628.66
J Value Added Tax (VAT) 5% of (G + H + I) 117,726.14
K TOTAL INDIRECT COST (H + I +J ) 476,890.62
L Total Cost 2,472,248.84
M Total Unit Cost 1,498.33
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Grouting
QUANTITY : 412 cu.m
PRODUCTION RATE : 1.00 cu.m/hr
NUMBER OF HOURS : 412.00

Designation No. of No. of Hourly Rate

Person/s Hour/s
Labor
a. Foreman 1.00 412.00 102.12
A
b. Skilled Laborer 2.00 412.00 73.56
c. Laborer 6.00 412.00 56.83

Sub - Total for A

No. of No. of
Name and Capacity Hourly Rate
Unit/s Hour/s
Equipment
B
1 - bagger mixer 1.00 412.00 1,500.00

Sub - Total for B

C Total (A + B)
D Output per hour
E Direct Cost
Name and Specification Unit Quantity Unit Cost
Materials
a. 40kg/Bag Cement bags 4,950.00 280.00
F
b. Sand cu.m 412.00 2,000

Sub - Total for F

G TOTAL DIRECT COST (E + F)
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G
I Contractor's Profit (CP) 8% of G
J Value Added Tax (VAT) 5% of (G + H + I)
K TOTAL INDIRECT COST (H + I +J )
L Total Cost
M Total Unit Cost
Amount (PhP)

42,073.44
60,613.44
140,483.76

243,170.64
Amount (PhP)

618,000.00
-
618,000.00
861,170.64
-
861,170.64
Amount (PhP)

1,386,000.00
824,000.00

2,210,000.00
3,071,170.64
307,117.06
245,693.65
181,199.07
734,009.78
3,805,180.42
9,235.87
Project Title : CONSTRUCTION OF FLOOD CONTROL
Project Location : MINANGA RIVER, CASIGURAN, AURORA
DETAILED UNIT PRICE ANALYSIS
PAY ITEMS : Concrete Blocks Foundation
QUANTITY : 680 cu.m
PRODUCTION RATE : 7.50 cu.m/hr
NUMBER OF HOURS : 90.67

Designation No. of No. of Hourly Rate

Person/s Hour/s
Labor
a. Foreman 1.00 90.67 102.12
A
b. Skilled Laborer 2.00 90.67 73.56
c. Laborer 6.00 90.67 56.83

Sub - Total for A

No. of No. of
Name and Capacity Hourly Rate
Unit/s Hour/s
Equipment
B
8 cu.m Transit Mixer 1.00 90.67 2,430.00

Sub - Total for B

C Total (A + B)
D Output per hour
E Direct Cost
Name and Specification Unit Quantity Unit Cost
Materials
a. 40kg/Bag Cement bags 5,100.00 280.00
F b. Sand cu.m 340.00 2,000
c. Gravel cu.m 680.00 1,500.00

Sub - Total for F

G TOTAL DIRECT COST (E + F)
H Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G
I Contractor's Profit (CP) 8% of G
J Value Added Tax (VAT) 5% of (G + H + I)
K TOTAL INDIRECT COST (H + I +J )
L Total Cost
M Total Unit Cost
Amount (PhP)

9,258.88
13,338.88
30,915.52

53,513.28
Amount (PhP)

220,320.00
-
220,320.00
273,833.28
-
273,833.28
Amount (PhP)

1,428,000.00
680,000.00
1,020,000.00

3,128,000.00
3,401,833.28
340,183.33
272,146.66
200,708.16
813,038.15
4,214,871.43
6,198.34