Republic of the Philippines

Department of Public Works and Highways

Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : B.5 Project Billboard / Signboard
Unit of Measurement : Each.
Output Per Hour : 3.00

No. of Unit Rate Total Cost

Item No. Description Unit No. of hr
Person/Unit/s (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 2.00 111.48 222.95

L07 Skilled Laborer 3 man-hr 2.00 80.45 482.68
L09 Laborer 4 man-hr 2.00 62.06 496.47

TOTAL A 1,202.11

B. EQUIPMENT

Cranes, Truck Mtd, Hydraulic

E03.3.020 1 unit 1.00 588.00 588.00
Telescopic Boom ,100 Hp ,2-5 tons
Minor Tools (10% of Labor Cost) 120.21

TOTAL B 708.21
C. TOTAL (A + B) 1,910.32
D. OUTPUT ( Ea./Hr. ) 3.00
E. UNIT COST ( C ÷ D ) 636.77

F. MATERIALS

Tarpaulin 900.00
5.76 m² 5,184.00
CM10.005 Apitong 20.00 bd.ft 47.00 940.00
Incidentals (15% of the above) 918.60

TOTAL F 7,042.60

G. ESTIMATED DIRECT COST ( E + F ) 7,679.37

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 614.35
I. PROFIT ( 8% OF G ) 614.35
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 445.41
K. TOTAL UNIT COST ( G + H + I + J ) P/EACH 9,353.48
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : B.9 Mobilization and Demobilization
Unit of Measurement : L.s.
Output : 1.00

No. of Unit Rate Total Cost

Item No. Description Unit No. of Hr.
Person/Unit/s (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 936.00 111.48 104,342.10

L07 Skilled Laborer 4 man-hr 936.00 80.45 301,193.64
L09 Laborer 12 man-hr 936.00 62.06 697,049.55

TOTAL A 1,102,585.28

B. EQUIPMENT

E01.1.023 Crawler Tractor, Caterpillar D6H SERIES II, 165 Hp

1 unit 12.00 3,481.00 41,772.00
E01.1.003 Crawler Tractor, Caterpillar D10N, 520 Hp 2 unit 12.00 10,119.00 242,856.00
Crawler Backhoe, Hitachi EX200-5 , 135
E04.1.094 1 unit 12.00 2,688.00 32,256.00
Hp , 0.8 cu.m.
Loader Wheel Type, Caterpillar 960F, 3.5
E01.3.017 2 unit 12.00 3,493.00 83,832.00
cu.m.
Loader Wheel Type, Daewoo MEGA
E01.3.052 1 unit 12.00 2,076.00 24,912.00
160-V, 1.5 cu.m.
Cranes, Crawlers Standard Boom
E03.1.009 1 unit 12.00 7,568.00 90,816.00
,350Hp 121-140 ton
Cranes, Truck Mounted, Std Lattice
E03.2.015 2 unit 12.00 2,685.00 64,440.00
Boom ,246 Hp ,41-45 tons
Cranes, Truck Mounted, Std Lattice
E03.2.022 1 unit 12.00 649.00 7,788.00
Boom ,100 Hp ,6-10 tons
Pneumatic tire roller 11-WHL, 7.5x15, 4PR
E02.1.039 1 unit 12.00 641.00 7,692.00
,102 Hp , 14 , Cap. in tons
Motorized Graders, Caterpillar 12K , 145
E01.8.016 1 unit 12.00 4,469.00 53,628.00
Hp
Single Smooth Drum Vib.Dynapac
E02.2.024 1 unit 12.00 2,091.00 25,092.00
CA252D ,125 , Hp 12.55 , cap. in ton
Etnyre BT-RS/ 5tons , 100 Hp 3000 USG
E06.1.001 1 unit 12.00 1,104.00 13,248.00
cap
Power Broom Towed Type, w/ 30 kms/hr
E18.1.007 1 unit 12.00 180.85 2,170.20
sweaping cap.
Paver, Blawknox PF-180H/ 10 ft Width ,
E06.4.008 1 unit 12.00 1,390.00 16,680.00
88 Hp
Tandem Smooth Drum, Vibratory
E02.2.087 1 unit 12.00 1,911.00 22,932.00
Bomag BW 161AD-4 BW 161AD-4 ,99 , Hp
Tandem Smooth Drum, Vibratory
E02.2.114 1 unit 12.00 1,702.00 20,424.00
Dynapac CC421 ,123.4 , Hp 10.1 cap. in
Hammer, Pile w/o Crane - Delmag D46-
E05.1.005 1 unit 12.00 3,412.00 40,944.00
23 , 16,500 kg-m
E07.3.003 Transit Mixer, US and W. Europe Makes , 4 unit 12.00 1,767.00 84,816.00
E07.4.002 Concrete Pump Challenge 905 PR , 100 1 unit 12.00 1,891.00 22,692.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : B.9 Mobilization and Demobilization
Unit of Measurement : L.s.
Output : 1.00

No. of Unit Rate Total Cost

Item No. Unit No. of Hr.
Descripti Person/Unit/s (Pesos) (Pesos)

B. EQUIPMENT

Drilling Rig, Hydraulic, CMV 2.5m dia,

E05.4.005 1 unit 12.00 13,899.00 166,788.00
68m Depth , 300 Hp
Self Priming Centrifugal Pumps Gasoline
E10.1.004 1 unit 12.00 55.14 661.68
Model 75 , 5 Hp , 1000 lpm
Cargo Truck, Sino Truck HowoA7 w/
E08.4.016 2 unit 3,006.00 5,050,080.00
Crane , 371 Hp , 30 ton. 840.00
E08.1.001 Dump Truck, US and W. Europe , 11.475 cu.m. 4 unit 12.00 1,857.00 89,136.00
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 12.00 2,524.00 30,288.00
Cargo Truck, US and Western Europe ,
E08.4.003 1 unit 1,348.00 1,455,840.00
270 Hp , 9.0-10.0 ton. 1,080.00

TOTAL B 7,691,783.88
C. TOTAL (A + B) 8,794,369.16
D. OUTPUT ( Ea./Hr. ) 1.00
E. UNIT COST ( C ÷ D ) 8,794,369.16

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST ( E + F ) 8,794,369.16

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 703,549.54
I. PROFIT ( 8% OF G ) 703,549.54
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 510,073.42
K. TOTAL UNIT COST ( G + H + I + J ) P/Ls. 10,711,541.66
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : B.7 Construction Safety and Health Program
Unit of Measurement : L.s.
Output : 1.00

No. of No. of Unit Rate Total Cost

Item No. Description Unit
Person/Unit/s Month (Pesos) (Pesos)

A. LABOR

Medical Aide/Nurse 1 no. 36.00 25,000.00 900,000.00

Safety Officer 1 no. 36.00 20,000.00 720,000.00

TOTAL A 1,620,000.00

B. EQUIPMENT

TOTAL B -
C. TOTAL (A + B) 1,620,000.00
D. OUTPUT ( L.s. ) 1.00
E. UNIT COST ( C ÷ D ) 1,620,000.00

F. MATERIALS

Safety Helmet 50 pcs 36.00 6.94 12,500.00

Safety Shoes 50 pcs 36.00 25.00 45,000.00
Safety Gloves 200 pcs 36.00 0.97 7,000.00
Safety belt/Safety harness 25 pcs 36.00 116.67 105,000.00
Rain Coats 50 pcs 36.00 13.89 25,000.00
Dust Mask 200 pcs 36.00 0.42 3,000.00
High Visibility Vest 50 pcs 36.00 6.92 12,463.00

TOTAL F 209,963.00

G. ESTIMATED DIRECT COST ( E + F ) 1,829,963.00

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 146,397.04
I. PROFIT ( 8% OF G ) 146,397.04
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 106,137.86
K. TOTAL UNIT COST ( G + H + I + J ) P/L.S. 2,228,894.94
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : B.8 Traffic Management
Unit of Measurement : L.s.
Output : 1.00

No. of Unit Rate Total Cost

Item No. Description Unit No. of Hr.
Person/Unit/s (Pesos) (Pesos)

A. LABOR

L09 Laborer 4 no. 3,456.00 62.06 857,907.13

TOTAL B 857,907.13

B. EQUIPMENT

TOTAL B -
C. TOTAL (A + B) 857,907.13
D. OUTPUT ( L.s.) 1.00
E. UNIT COST ( C ÷ D ) 857,907.13

F. MATERIALS
Road and Bridge Work Site Temporary Signages
Advance Warning Sign
Road work ahead (T1-1) 2 each 3,456.00 1.37 9,460.80
Bridge work ahead (T1-2) 2 each 3,456.00 1.37 9,460.80
Workmen Ahead (T1-5) 4 each 3,456.00 0.71 9,745.92
End Road Work (T2-26) 2 each 3,456.00 1.37 9,460.80

TOTAL F 38,128.32

G. ESTIMATED DIRECT COST ( E + F ) 896,035.45

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 71,682.84
I. PROFIT ( 8% OF G ) 71,682.84
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 51,970.06
K. TOTAL UNIT COST ( G + H + I + J ) P/Ls. 1,091,371.19