F.F. CRUZ & CO., INC.

# 800 EDSA, QUEZON CITY

DETAILED UNIT PRICE ANALYSIS

PROJECT : R-1 ENHANCEMENT PROJECT CODE :

MARINA LEFT TURNING FACILITY & WIDENING FROM 2X3 TO 2X4 Rev. 13 May 2018
ITEM NO. NAME OF B.Q. ITEM QUANTITY (Q) UNIT

502(4)a4 Concrete covers (1300mmx2500mmx300mm Thk) 2.00 ea

Ave. output Unit(measures)
0.71 ea/hr
A. MATERIAL COST UNIT TOTAL UNIT PRICE
ITEM NAME SPEC'S FACTORS QTY UNIT PRICE AMOUNT COMPONENT

Volume of Cover; cu.m 0.975

Framing Bar; lm 16.400
Area of Cover; sq.m 3.250
Formworks Area of Cover; sq.m 6.290

Ready Mix Concrete 21.0 Mpa 1.05 2.05 cu.m 3,256.25 6,667.17 3,333.59
Curing Compound 0.29 1.86 li 44.65 82.92 41.46
1/2" Ordinary Plywood - 2 uses 1.05 2.29 pcs 910.00 2,086.84 1,043.42
Lumber; 2"x4" 1.05 28.94 bd.ft 45.00 1,302.17 651.08
Reinforcing Steel Bar; G40 1.05 200.75 kg 31.54 6,331.81 3,165.91
#16 GI Tie Wire (2% of RSB) 0.02 4.02 kg 53.57 215.09 107.54
6mm thkx50mmx50mm Angle Bar 4.53 297.32 kg 39.75 11,818.44 5,909.22
Welding Rod (2% of Steel Weight) 0.02 5.95 kg 75.00 445.98 222.99
PVC 75mm dia 0.30 7.80 l.m 186.20 1,452.36 726.18

SUB - TOTAL (A) 30,402.77 15,201.39

B. EQUIPMENT COST NO. OF RATE
ITEM NAME EQPT. PRODUCTION RATE NO. OF DAY OR DAILY OR TOTAL UNIT PRICE
NO. MODEL CAP. UNIT RATE UNITS HOURS HOURLY AMOUNT COMPONENT
Bar Cutter 1.00 1.40 43.75 61.25 30.63
Bar Bender 1.00 1.40 43.75 61.25 30.63
Concrete Vibrator 2.00 1.40 39.20 109.76 54.88
Welding Machine (Gas Type) 1.00 0.70 210.00 147.00 73.50
Boom Truck 5T 1.00 0.70 368.20 257.74 128.87
Minor Tools (10% of Labor) 172.29 86.15
- - -
SUB - TOTAL (B) 809.29 404.65
C. LABOR COST NO. OF RATE
ITEM PRODUCTION RATE NO. OF DAY OR DAILY OR TOTAL UNIT PRICE
NO. DESIGNATION UNIT RATE RATIO PERSONNEL HOURS HOURLY AMOUNT COMPONENT
Foreman 1.00 2.80 104.64 292.99 146.50
Rigger 1.00 0.70 83.56 58.49 29.25
Skilled Laborer 2.00 2.80 82.96 464.58 232.29
Unskilled Laborer 4.00 2.80 80.97 906.86 453.43
- - -
SUB - TOTAL (C) 1,722.93 861.46
TOTAL DIRECT COST D = A + B + C 32,934.99 16,467.50
OVERHEAD/CONTIGENCIES/MISC.EXPENSE 13.84% 4,558.20
CONTRACTORS' PROFIT 8.00% 2,634.80
TOTAL MARK-UP E' = 21.84% E = D*E' 7,193.00
CONTRACTOR'S ALL RISK INSURANCE F= 2.51% G = D*F 826.67
WITHHOLDING TAX + BUSINESS TAX H = 0.75% I = D*H 247.01
MOBILIZATION/DEMOBILIZATION J = 0.40% K = D*J 131.74
TOTAL INDIRECT COST L= M = E+G+I+K 8,398.42
TOTAL DIRECT & INDIRECT COST N= O=M+D 41,333.41

VALUE ADDED TAX P= 12% Q' = O * P 4,960.01

TOTAL COST OF ITEM R = O + Q' 46,293.42 -
UNIT COST OF ITEM S=R/Q 23,147.00
Prepared & Submitted by: Checked by: Approved by:

ANTONIO C. SALAZAR FEDELYN M. RUIZ JUSTINO B. DE GUZMAN

Contractor's Representative QS/Cost Engineer Employer's Representative
FF Cruz & Co., Inc. Cavitex Infrastructure Corp. Cavitex Infrastructure Corp.