DETAILED PRICE ANALYSIS

Pull-out of (1) unit 4000Gals Steel UGT

A. CONCRETE CUTTING

I. Materials Qty Unit Unit Rate Amount

Fuel (Gasoline) 22.72 liters 42.71 970.27

II. Equipment Qty Unit Unit Rate Amount

Concrete Cutter 16.00 equip-hr 202.33 3,237.23

III. Labor Qty Unit Unit Rate Amount

Foreman 1.00 man-day 628.72 628.72

Laborer 2.00 man-day 349.29 698.58

SUB-TOTAL 5,534.80
B. CONCRETE BREAKING

I. Materials Qty Unit Unit Rate Amount

Fuel (Diesel) 51.68 liters 27.95 1,444.27

Lubricant 5.17 liters 171.66 887.15

II. Equipment Qty Unit Unit Rate Amount

Jack Hammer; Breaker 18.00 equip-hr 90.46 1,628.34

Air Compressor 18.00 equip-hr 415.54 7,479.64

III. Labor Qty Unit Unit Rate Amount

Foreman 2.50 man-day 628.72 1,571.80

Laborer 5.00 man-day 349.29 1,746.45

SUB-TOTAL 14,757.65

C. EXCAVATION

I. Materials Qty Unit Unit Rate Amount

20mm Lifting Cable 8.00 meters 1,174.14 9,393.13

Anchor Shackle M25 2.00 units 401.79 803.57
Shovel 5.00 units 491.07 2,455.36

II. Equipment Qty Unit Unit Rate Amount

0.8 cu.m Backhoe Rental 8.00 equip-hr 3,437.50 27,500.00

10W Dump Truck 8.00 equip-hr 653.24 5,225.89
 III. Labor Qty Unit Unit Rate Amount

Foreman 1.25 man-day 628.72 785.90

Electrician 1.25 man-day 454.08 567.60
Plumber 1.25 man-day 454.08 567.60
Laborer 7.50 man-day 349.29 2,619.67

SUB-TOTAL 49,918.71

D. BACKFILLING

I. Materials Qty Unit Unit Rate Amount

Sand/Engineered Backfill 113.40 cu.m 642.86 72,900.00

II. Equipment Qty Unit Unit Rate Amount

Walk-Behind Compactor 8.00 equip-hr 278.01 2,224.11

III. Labor Qty Unit Unit Rate Amount

Foreman 1.25 man-day 628.72 785.90

Laborer 7.50 man-day 349.29 2,619.67

SUB-TOTAL 78,529.68

E. CONCRETING

I. Materials Qty Unit Unit Rate Amount

Gravel Bedding; G-1 3.15 cu.m 517.86 1,631.25

12mm x 6.0m RSB, G40 40.00 pcs 195.68 7,827.10
No.16 GI Tie Wire 5.00 kgs. 107.14 535.71
2"x8"x10' Cocolumber 4.00 pcs 654.76 2,619.05
2"x2"x10' Cocolumber 4.00 pcs 163.69 654.76
3000psi Ready Mix Concrete 6.30 cu.m 4,341.07 27,348.75
Brush w/ handle 1.00 unit 178.57 178.57
Miscellaneous 1.00 lot 1,785.71 1,785.71

II. Equipment Qty Unit Unit Rate Amount

Concrete Vibrator 16.00 equip-hr 703.57 11,257.14

III. Labor Qty Unit Unit Rate Amount

Foreman 2.50 man-day 628.72 1,571.80

Mason 2.50 man-day 454.08 1,135.19
Laborer 15.00 man-day 349.29 5,239.35
 SUB-TOTAL 61,784.39

F. SAFETY REQUIREMENTS

I. Materials Qty Unit Unit Rate Amount

Barricade & Safety Signages 1 lot 8,928.57 8,928.57

II. Equipment Qty Unit Unit Rate Amount

III. Labor Qty Unit Unit Rate Amount

Foreman 1.00 man-day 628.72 628.72

Laborer 6.00 man-day 349.29 2,095.74

SUB-TOTAL 11,653.03

G. MOBILIZATION

I. Description Qty Unit Unit Rate Amount

Personnel Mobilization 1.00 lot 44,642.86 44,642.86

Equipment Mobilization 1.00 lot 66,964.29 66,964.29

SUB-TOTAL 111,607.14

TOTAL - DIRECT COST 333,785.41

INDIRECT COST 90,122.06
PROFIT 15% 50,067.81
VAT 12% 40,054.25

TOTAL CONSTRUCTION COST 423,907.48

Note:
*Price inclusived of 12% Vat
*Hauling of UGT to request location of owner not included
*Concrete will be considered as 28days-3000psi 3/4" crushed gravel
*Price consideration is for (1) unit 4000Gals Steel UGT only