Project : Unit: l.

Location : Output/hr: 1.00

UNIT PRICE ANALYSIS

Description : Concrete Piles Cast in Drilled Holes (1000mm Ø) , L=20.00 m
Pay Item No.

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

I. Drilling of common soil and hard rock

A. EQUIPMENT

Bored Pile Machine,1500mm di-crwlr type,300 hp hr 1.00 1.00 1.00 9,477.75 9,477.75
Loader,Wheel Type, Komatsu,1.80 cu.m/123 hp hr 0.50 1.00 0.50 2,550.00 1,275.00
Dump Truck, All Models, 11.5 cu.m. capacity, 290 HP hr 1.00 1.00 1.00 1,750.32 1,750.32
Ancillary Equipment (20% of above) 2,500.61

TOTAL A 15,003.68

B. LABOR
Foreman hr 1 1 1 206.69 206.69
Laborer hr 2 1 2 94.62 189.24

TOTAL B 395.93
TOTAL A + B 15,399.61

C. UNIT COST = A+B/ Output per hour P/hr 15,399.61

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

Wastage (5% of Materials) -

TOTAL D -
E. ESTIMATED DIRECT COST P/l.m 15,399.61

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E)

G. PROFIT (8% OF E)
H. Mobilization/ Demobilization, 1% of E
I. VAT (12% OF E+F+G+H)

J. TOTAL INDIRECT COST (F+G+H+I)

TOTAL UNIT COST P/l.m

Project : Unit: l.m

Location : Output/hr: 2.00

UNIT PRICE ANALYSIS

Description : Concrete Piles Cast in Drilled Holes (1000mm Ø) , L=20.00 m
Pay Item No.

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

II. Preparation,Assembly and Installation of Reinforcing Steel

A. EQUIPMENT

Crane, Crawler Standard Boom,91-100 mt. tons/290 hr 1.00 1.00 1.00 5,360.00 5,360.00
hp

Ancillary Equipment (20% of the above) 1,072.00

TOTAL A 6,432.00

B. LABOR
Foreman hr 1 1 1 206.69 206.69
Skilled Labor hr 16 1 16 141.87 2,269.90
Laborer hr 16 1 16 94.62 1,513.87

TOTAL B 3,990.46
TOTAL A + B 10,422.46

C. UNIT COST = A+B/ Output per hour P/hr 5,211.23

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

PM6 Reinforcing Steel bar, Grade 60 (Cut and Bend including Splicing) kg 654.18 80.93 52,941.94

Wastage (5% of Materials) 2,647.10

TOTAL D 55,589.03
E. ESTIMATED DIRECT COST P/l.m 60,800.26

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E)

G. PROFIT (8% OF E)
H. Mobilization/ Demobilization, 1% of E
I. VAT (12% OF E+F+G+H)

J. TOTAL INDIRECT COST (F+G+H+I)

TOTAL UNIT COST P/l.m

 MANILA NORTH TOLLWAYS PROJECT
North Luzon Expressway, Phase 2, Segment 8.2

Project : Manila North Tollways Project Unit: l.m

North Luzon Expressway
Phase 2, Segment 8.2
Location : Quezon City Output/hr: 2.00

UNIT PRICE ANALYSIS

Description : Concrete Piles Cast in Drilled Holes (1000mm Ø) , L=20.00 m
Pay Item No.

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

III. Installation of Pile Cage,1500 dia

A. EQUIPMENT

Crane, Crawler Standard Boom,91-100 mt. tons/290

hr 1.00 1.00 1.00 5,360.00 5,360.00
hp
Pile Driver, Vibratory MHF12 w/ Hyd. Power Pack ,
hr 1.00 1.00 1.00 3,947.95 3,947.95
222 Hp
Welding Machiine, 300amp hr 1.00 1.00 1.00 371.00 371.00

Ancillary Equipment (20% of the above) 1,935.79

TOTAL A 11,614.74

B. LABOR
Foreman hr 1 1 1 206.69 206.69
Skilled Labor hr 2 1 2 141.87 283.74
Laborer hr 4 1 4 94.62 378.47

TOTAL B 868.90
TOTAL A + B 12,483.64

C. UNIT COST = A+B/ Output per hour P/hr 6,241.82

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

SP419 Steel Casing kg 36.99 73.66 2,725.02

Wastage (5% of Materials) 136.25
Note:Reusable-25% of the total weight

TOTAL D 2,861.27
E. ESTIMATED DIRECT COST P/l.m 9,103.09

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E)

G. PROFIT (8% OF E)
H. Mobilization/ Demobilization, 1% of E
I. VAT (12% OF E+F+G+H)

J. TOTAL INDIRECT COST (F+G+H+I)

TOTAL UNIT COST P/l.m

 MAYNILAD WATER SERVICES, INC.

Project : Unit: set

Location : Output/hr: 1.00

DETAILED UNIT PRICE ANALYSIS

Description : Scafolding (Rental Only) Pay Item No.

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 0.5 0.5 206.69 103.35
L19 Laborer hr 1 1 1 94.62 94.62

TOTAL A 197.96

B. EQUIPMENT

Minor Tools, (10% of Labor) 19.80

TOTAL B 19.80
TOTAL A + B 217.76

C. UNIT COST = A+B/ Output per hour P/hr 217.76

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

Scaffolding 1.2m x 1.7m set 1.00 100.00 100.00

Consumables& Wastages (5% of Material Cost) 5.00

TOTAL D 105.00
E. ESTIMATED DIRECT COST P/set 322.76

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 19.37

G. PROFIT (8% OF E) 25.82
H. Mobilization/ Demobilization, 1% of E 3.23
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 48.41

TOTAL UNIT COST P/set 371.17

 Project : Unit: l.m

Location : Output/hr: 6.00

UNIT PRICE ANALYSIS

Description : Concrete Piles Cast in Drilled Holes (1000mm Ø) , L=20.00 m
Pay Item No.

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

IV. Concrete Pouring in Drilled Holes

A. EQUIPMENT

E325 Water Pump, 100mm suction dia. hr 1.00 1.00 1.00 271.58 271.58
E326 Concrete Vibrator, Flexible Shaft Type 2" Head Dia. hr 4.00 1.00 4.00 93.08 372.32

Ancillary Equipment (20% of the above) 128.78

TOTAL A 772.68

B. LABOR
L13 Foreman hr 1 1 1 206.69 206.69
L19 Skilled Labor hr 2 1 2 141.87 283.74
L20 Laborer hr 4 1 4 94.62 378.47

TOTAL B 868.90

TOTAL A + B 1,641.58

C. UNIT COST = A+B/ Output per hour P/hr 273.60

Ref. No Material Component Unit Qty Unit Cost -

D. MATERIALS PER UNIT OF ITEM

RMC405 Concrete, 28days,4000Psi, f'c=28MPa, 3/4''(Delivered) cu.m 0.79 4,031.25 3,166.14

Wastage (5% of Materials) 158.31

E. ESTIMATED DIRECT COST P/l.m 1,641.58

F. TOTAL DIRECT COST ( EDC of I+II+III+IV ) 86,944.54

G. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 5,216.67

H. PROFIT (8% OF E) 6,955.56
I. Mobilization/ Demobilization, 1% of E 869.45
J. VAT (12% OF F+G+H+J) 11,998.35

K. TOTAL INDIRECT COST (G+H+I+J) 25,040.03

TOTAL UNIT COST P/l.m 111,984.57

*-Based on Segmeent 9 Approved by DPWH

**-Based on Segment 10 Approved by DPWH
 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: sqm

Location : Caloocan, Malabon and Navotas Output/hr: 60.00

DETAILED UNIT PRICE ANALYSIS

Description : Interlocking Sheet Pile with Removal (Type II or Equivalent) (Refer to MSD SPL-
1): With Removal Pay Item No. B0401.1

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 4 1 4 141.87 567.48
L19 Laborer hr 8 1 8 94.62 756.93

TOTAL A 1,531.10

B. EQUIPMENT
Crawler Crane, All Models, 36-40
E014 hr 1 1 1 1,940.04 1,940.04
MT, 190HP
Vibro Hammer, DPD600T
E029 Hydraulic Pile Driver, 60 ton hr 1 1 1 2,165.46 2,165.46
capacity, 201HP
E065 Generator Set, 250 kW hr 1 1 1 847.38 847.38
Welding Machine, Gas/ Diesel
E069 hr 1 1 1 549.78 549.78
Driven, 70HP
E086 Cutting Outfit hr 1 1 1 46.36 46.36
Minor Tools, (10% of Labor) 153.11

TOTAL B 5,702.12
TOTAL A + B 7,233.23

C. UNIT COST = A+B/ Output per hour P/hr 120.55

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

5 times Re-use of SSP
Steel Sheet Pile, Type II (Local purchase) (48kg/m) kg 120 12.70 1,523.56
Diesle Fuel (Light Oil) liters 47.69 55.60 2,651.56
Miscellaneous Material ( For Pile Guard 10% of SSP) 152.36

TOTAL D 4,327.48
E. ESTIMATED DIRECT COST P/sqm 4,448.03

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 266.88

G. PROFIT (8% OF E) 189.05 355.84
H. Mobilization/ Demobilization, 1% of E 44.48
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 667.20

TOTAL UNIT COST P/sqm 5,115.24

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: sqm

Location : Caloocan, Malabon and Navotas Output/hr: 25.00

UNIT PRICE ANALYSIS

Description : Structure Excavation

Pay Item No. 2A0401

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L05 Asst. Foreman/Leadman hr 1 1 1 188.55 188.55
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 4 1 4 94.62 378.47

TOTAL A 850.75

B. EQUIPMENT
Backhoe, R180LC-9S, 0.76
E025 hr 1 1 1 4,603.26 4,603.26
m3/1.05 yd3 capacity, 126HP
Dump Truck, All Models, 9.0 cu.m.
E042 hr 2 1 2 1,448.40 2,896.80
capacity, 290 HP
Payloader, HL730-7A, 1.80 cu.m. /
E003 hr 1 1 1 2,516.34 2,516.34
2.40 yd3 capacity, 125HP

Minor Tools, (5% of Labor) 42.54

TOTAL B 10,058.94
TOTAL A + B 10,909.69

C. UNIT COST = A+B/ Output per hour P/hr 436.39

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

Selected Granular Fill Materials cu.m 1 450.00 450.00

TOTAL D 450.00
E. ESTIMATED DIRECT COST P/sqm 886.39

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 53.18

G. PROFIT (8% of E) 70.91
H. MOBILIZATION/DEMOBILIZATION (1% of E) 8.86
I. VAT (12% of E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 132.96

TOTAL UNIT COST P/sqm 1,019.35

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: kg

Location : Caloocan, Malabon and Navotas Output/hr: 180.00

DETAILED UNIT PRICE ANALYSIS

Description : Reinforcing Steel Bar Grade 40 Pay Item No. 2C103.1

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 4 1 4 141.87 567.48
L19 Laborer hr 8 1 8 94.62 756.93

TOTAL A 1,531.10

B. EQUIPMENT
E073 Bar Cutter, 25 mm, Single Phase hr 1 0.5 1 224.15 112.07
E076 Bar Bender, 25 mm, Single Phase hr 1 0.5 1 358.53 179.27
Cargo/ Service Truck, All Models,
E047 hr 1 0.15 0 1,236.24 185.44
9-10 MT capacity, 270HP

Minor Tools, (10% of Labor) 153.11

TOTAL B 629.88

TOTAL A + B 2,160.99

C. UNIT COST = A+B/ Output per hour P/hr 12.01

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

RS06 GI TIRE WIRES #16 kg 0.021 103.88 2.18

REINFORCING STEEL BARS
RS03 kg 1.05 48.75 51.19
DEFORMED GRADE 40

TOTAL D 53.37
E. ESTIMATED DIRECT COST P/kg 65.37

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 3.92

G. PROFIT (8% OF E) 5.23
H. Mobilization/ Demobilization, 1% of E 0.65
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 9.81

TOTAL UNIT COST P/kg 75.18

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: kg

Location : Caloocan, Malabon and Navotas Output/hr: 180.00

DETAILED UNIT PRICE ANALYSIS

Description : Reinforcing Steel Bar Grade 60 Pay Item No. 2C103.2

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 4 1 4 141.87 567.48
L19 Laborer hr 8 1 8 94.62 756.93

TOTAL A 1,531.10

B. EQUIPMENT
E073 Bar Cutter, 25 mm, Single Phase hr 1 0.5 1 224.15 112.07
E076 Bar Bender, 25 mm, Single Phase hr 1 0.5 1 358.53 179.27
Cargo/ Service Truck, All Models,
E047 hr 1 0.15 0 1,236.24 185.44
9-10 MT capacity, 270HP

Minor Tools, (10% of Labor) 153.11

TOTAL B 629.88

TOTAL A + B 2,160.99

C. UNIT COST = A+B/ Output per hour P/hr 12.01

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

RS06 GI TIRE WIRES #16 kg 0.021 103.88 2.18

REINFORCING STEEL BARS
RS04 kg 1.05 53.51 56.19
DEFORMED GRADE 60

TOTAL D 58.37
E. ESTIMATED DIRECT COST P/kg 70.37

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 4.22

G. PROFIT (8% OF E) 5.63
H. Mobilization/ Demobilization, 1% of E 0.70
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 10.56

TOTAL UNIT COST P/kg 80.93

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: sqm

Location : Caloocan, Malabon and Navotas Output/hr: 5.00

DETAILED UNIT PRICE ANALYSIS

Water Proofing
Description :
Bituminous Waterproofing Pay Item No. 2B0702

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 1 1 1 141.87 141.87
L19 Laborer hr 1 1 1 94.62 94.62

TOTAL A 443.18

B. EQUIPMENT

Minor Tools, (10% of Labor) 44.32

TOTAL B 44.32
TOTAL A + B 487.50

C. UNIT COST = A+B/ Output per hour P/hr 97.50

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

Bituminous Waterproofing gal 0.08 3,400.00 272.00

Consumables& Wastages (5% of Material Cost) 13.60

TOTAL D 285.60
E. ESTIMATED DIRECT COST P/sqm 383.10

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 22.99

G. PROFIT (8% OF E) 30.65
H. Mobilization/ Demobilization, 1% of E 3.83
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 57.46

TOTAL UNIT COST P/sqm 440.56

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: sqm

Location : Caloocan, Malabon and Navotas Output/hr: 5.00

DETAILED UNIT PRICE ANALYSIS

Water Proofing
Description :
Polyeurethane Waterproofing Pay Item No. 2B0703

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 0.5 0.5 206.69 103.35
L17 Skilled Laborer hr 1 1 1 141.87 141.87
L19 Laborer hr 1 1 1 94.62 94.62

TOTAL A 339.83

B. EQUIPMENT

Minor Tools, (10% of Labor) 33.98

TOTAL B 33.98
TOTAL A + B 373.82

C. UNIT COST = A+B/ Output per hour P/hr 74.76

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

3 Gal Kit Sikagard®-7600 HG gal 0.14 2,500.00 350.00

Consumables& Wastages (5% of Material Cost) 17.50

TOTAL D 367.50
E. ESTIMATED DIRECT COST P/sqm 442.26

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 26.54

G. PROFIT (8% OF E) 35.38
H. Mobilization/ Demobilization, 1% of E 4.42
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 66.34

TOTAL UNIT COST P/sqm 508.60

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 3.53

DETAILED UNIT PRICE ANALYSIS

Description : Beam, F'c = 28 Mpa Pay Item No. 2C100.2

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 812.63

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 4000PSI (28Mpa) @ 14 DAYS cum 1.05 7,850.00 8,242.50

Formworks set 1.00 628.00 628.00

Consumables& Wastages (5% of Material Cost) 443.53

TOTAL D 9,314.03
E. ESTIMATED DIRECT COST P/cum 10,126.65

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 607.60

G. PROFIT (8% OF E) 810.13
H. Mobilization/ Demobilization, 1% of E 101.27
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,519.00

TOTAL UNIT COST P/cum 11,645.65

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 3.53

DETAILED UNIT PRICE ANALYSIS

Description : Column, F'c = 28 Mpa Pay Item No. 2C100.3

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 812.63

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 4000PSI (28Mpa) @ 14 DAYS cum 1.05 7,850.00 8,242.50

Formworks set 1.00 706.50 706.50

Consumables& Wastages (5% of Material Cost) 447.45

TOTAL D 9,396.45
E. ESTIMATED DIRECT COST P/cum 10,209.08

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 612.54

G. PROFIT (8% OF E) 816.73
H. Mobilization/ Demobilization, 1% of E 102.09
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,531.36

TOTAL UNIT COST P/cum 11,740.44

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 3.72

DETAILED UNIT PRICE ANALYSIS

Description : Suspended Slab Pay Item No. 2C100.4.2

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 772.00

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 4000PSI (28Mpa) @ 14 DAYS cum 1.05 7,850.00 8,242.50

Formworks set 1.00 1,177.50 1,177.50

Consumables& Wastages (5% of Material Cost) 471.00

TOTAL D 9,891.00
E. ESTIMATED DIRECT COST P/cum 10,663.00

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 639.78

G. PROFIT (8% OF E) 853.04
H. Mobilization/ Demobilization, 1% of E 106.63
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,599.45

TOTAL UNIT COST P/cum 12,262.45

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 2.98

DETAILED UNIT PRICE ANALYSIS

Description : Concrete Stairs, F'c = 35 Mpa Pay Item No. 2C100.5

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 1 1 1 141.87 141.87
L19 Laborer hr 3 1 3 94.62 283.85

TOTAL A 632.41

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0.3 5,072.46 1,521.74

Minor Tools, (10% of Labor) 63.24

TOTAL B 1,771.13
TOTAL A + B 2,403.54

C. UNIT COST = A+B/ Output per hour P/hr 807.64

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 5000PSI (35Mpa) @ 28 DAYS cum 1.05 7,850.00 8,242.50

Formworks set 1.00 942.00 942.00

Consumables& Wastages (5% of Material Cost) 459.23

TOTAL D 9,643.73
E. ESTIMATED DIRECT COST P/cum 10,451.37

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 627.08

G. PROFIT (8% OF E) 836.11
H. Mobilization/ Demobilization, 1% of E 104.51
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,567.71

TOTAL UNIT COST P/cum 12,019.07

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 2.98

DETAILED UNIT PRICE ANALYSIS

Description : Wall, F'c = 35 Mpa Pay Item No. 2C100.6

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 1 1 1 141.87 141.87
L19 Laborer hr 3 1 3 94.62 283.85

TOTAL A 632.41

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0.3 5,072.46 1,521.74

Minor Tools, (10% of Labor) 63.24

TOTAL B 1,771.13
TOTAL A + B 2,403.54

C. UNIT COST = A+B/ Output per hour P/hr 807.64

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 5000PSI (35Mpa) @ 28 DAYS cum 1.05 7,850.00 8,242.50

Formworks set 1.00 1,570.00 1,570.00

Consumables& Wastages (5% of Material Cost) 490.63

TOTAL D 10,303.13
E. ESTIMATED DIRECT COST P/cum 11,110.77

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 666.65

G. PROFIT (8% OF E) 888.86
H. Mobilization/ Demobilization, 1% of E 111.11
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,666.62

TOTAL UNIT COST P/cum 12,777.38

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 3.72

DETAILED UNIT PRICE ANALYSIS

Description : Footing, F'c = 35 Mpa Pay Item No. 2C100.7

Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 772.00

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 5000PSI (35Mpa) @ 28 DAYS cum 1.05 7,850.00 8,242.50

Formworks set 1.00 392.50 392.50

Consumables& Wastages (5% of Material Cost) 431.75

TOTAL D 9,066.75
E. ESTIMATED DIRECT COST P/cum 9,838.75

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 590.32

G. PROFIT (8% OF E) 787.10
H. Mobilization/ Demobilization, 1% of E 98.39
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,475.81

TOTAL UNIT COST P/cum 11,314.56

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 4.20

DETAILED UNIT PRICE ANALYSIS

Buk Fuel Tank Support Slab, F'c =
Description : Pay Item No. 2C200.1
28 Mpa
Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 683.77

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 3000PSI (21 Mpa) @ 28 DAYS cum 1.05 7,000.00 7,350.00

Formworks set 1.00 525.00 525.00

Consumables& Wastages (5% of Material Cost) 393.75

TOTAL D 8,268.75
E. ESTIMATED DIRECT COST P/cum 8,952.52

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 537.15

G. PROFIT (8% OF E) 716.20
H. Mobilization/ Demobilization, 1% of E 89.53
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,342.88

TOTAL UNIT COST P/cum 10,295.40

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 3.20

DETAILED UNIT PRICE ANALYSIS

Bulk Fuel Tank Support Wall, F'c =
Description : Pay Item No. 2C200.2
28 Mpa
Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 897.45

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 3000PSI (21 Mpa) @ 28 DAYS cum 1.05 7,000.00 7,350.00

Formworks set 1.00 560.00 560.00

Consumables& Wastages (5% of Material Cost) 395.50

TOTAL D 8,305.50
E. ESTIMATED DIRECT COST P/cum 9,202.95

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 552.18

G. PROFIT (8% OF E) 736.24
H. Mobilization/ Demobilization, 1% of E 92.03
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,380.44

TOTAL UNIT COST P/cum 10,583.39

 MAYNILAD WATER SERVICES, INC.

Project : Pipe Laying of Sewer Line in CAMANA Package 1 Unit: cum

Location : Caloocan, Malabon and Navotas Output/hr: 3.20

DETAILED UNIT PRICE ANALYSIS

Bulk Fuel Tank Support Wall
Description : Pay Item No. 2C200.3
Suport , F'c = 28 Mpa
Hours
Ref. No. Price Component Unit Qty Total EH Hourly Rate Total (Pesos)
Used

A. LABOR
L03 Construction Foreman hr 1 1 1 206.69 206.69
L17 Skilled Laborer hr 2 1 2 141.87 283.74
L19 Laborer hr 6 1 6 94.62 567.70

TOTAL A 1,058.13

B. EQUIPMENT
Concrete Vibrator, Flexible Shaft
E071 hr 2 1 2 93.08 186.15
Type 2" Head Dia.
E061 Pumpcrete, Trailer Mounted hr 1 0.3 0 5,072.46 1,521.74

Minor Tools, (10% of Labor) 105.81

TOTAL B 1,813.70
TOTAL A + B 2,871.83

C. UNIT COST = A+B/ Output per hour P/hr 897.45

Ref. No Material Component Unit Qty Unit Cost Total (Pesos)

D. MATERIALS PER UNIT OF ITEM

READY MIX CONCRETE 3000PSI (21 Mpa) @ 28 DAYS cum 1.05 7,000.00 7,350.00

Formworks set 1.00 700.00 700.00

Consumables& Wastages (5% of Material Cost) 402.50

TOTAL D 8,452.50
E. ESTIMATED DIRECT COST P/cum 9,349.95

F. OVERHEAD, CONTINGENCIES AND MISCELLANEOUS (6% of E) 561.00

G. PROFIT (8% OF E) 748.00
H. Mobilization/ Demobilization, 1% of E 93.50
I. VAT (12% OF E+F+G+H) -

J. TOTAL INDIRECT COST (F+G+H+I) 1,402.49

TOTAL UNIT COST P/cum 10,752.44