Republic of the Philippines

Department of Public Works and Highways

Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 100(1) Clearing and Grubbing
Unit of Measurement : Ha.
Output Per Hour : 0.10

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.50 111.48 167.21

L09 Laborer 8 man-hr 1.50 62.06 744.71

TOTAL A 911.93

B. EQUIPMENT

E01.1.023 Crawler Tractor, Caterpillar D6H SERIES II, 165 1 unit 1.50 3,481.00 5,221.50
E01.3.030 Loader Wheel Type, Caterpillar 928G, 2 cu.m. 1 unit 1.50 2,844.00 4,266.00
E08.1.001 Dump Truck, US and W. Europe , 11.475 cu.m. 2 unit 1.50 1,857.00 5,571.00
Minor Tools (10% of Labor) 91.19

* With pavement breaker

TOTAL B 15,149.70
C. TOTAL (A + B) 16,061.63
D. OUTPUT ( Ha./Hr. ) 0.10
E. UNIT COST ( C ÷ D ) 160,616.30

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 160,616.30

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 12,849.31
I. PROFIT ( 8% OF G ) 12,849.31
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 9,315.75
K. TOTAL UNIT COST ( G + H + I + J ) P/Ha. 195,630.67
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 102(1) Unsuitable Excavation
Unit of Measurement : Cu.m
Output Per Hour : 20.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 3 man-hr 1.00 62.06 186.18

TOTAL A 297.66

B. EQUIPMENT

E01.1.023 Crawler Tractor, Caterpillar D6H SERIES II, 165 1 unit 1.00 3,481.00 3,481.00
E01.3.052 Loader Wheel Type, Daewoo MEGA 160-V, 1 unit 1.00 2,076.00 2,076.00
E08.1.001 Dump Truck, US and W. Europe , 11.475 cu.m. 1 unit 1.00 1,857.00 1,857.00
Minor Tools (10% of Labor Cost) 29.77

TOTAL B 7,443.77
C. TOTAL (A + B) 7,741.43
D. OUTPUT (Cu.m./Hr.) 20.00
E UNIT COST ( C ÷ D ) 387.08

F MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 387.08

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 30.97
I. PROFIT ( 8% OF G ) 30.97
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 22.46
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 471.48
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 102(3)b Surplus Rock Excavation (Hard)
Unit of Measurement : Cu.m
Output Per Hour : 42.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 3 man-hr 1.00 62.06 186.18

TOTAL A 297.66

B. EQUIPMENT

Crawler Tractor, Caterpillar D7R SERIES II, 240

E01.1.013 1 unit** 0.75 8,948.15 6,711.11
Hp
Loader Wheel Type, Hitachi LX80-2C, 1.5
E01.3.087 1 unit 2.00 1,785.00 3,570.00
cu.m.
E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 2.00 1,591.00 6,364.00
Crawler Backhoe, Caterpillar 330L , 222 Hp ,
E04.1.008 1 unit 2.50 4,370.00 10,925.00
1.5 cu.m.
E09.3.016 Drills Ingersoll Rand ECM490 185 1 unit 1.75 6,695.00 11,716.25
E09.4.008 Diamond Drills, Mindrill F-25A 1 unit 1.75 292.00 511.00
Minor Tools (10% of Labor Cost) 29.77
**add 15% of the rental rates for Hyd. Ripper

TOTAL B 39,827.13
C. TOTAL (A + B) 40,124.79
D. OUTPUT (Cu.m./Hr.) 42.00
E. UNIT COST ( C ÷ D ) 955.36

F. MATERIALS

Dynamite 0.5 stick 45.00 22.50

Excel MS Detonator 0.3 pc. 150.00 45.00
In-hole Detonator 0.5 pc. 150.00 75.00
Ordinary blasting cap 0.5 pc. 15.00 7.50
Safety fuse 0.5 l.m. 21.00 10.50
Miscelaneous 10% of the above( Permit and License ) 16.05

TOTAL F 176.55

G. ESTIMATED DIRECT COST (E + F) 1,131.91

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 90.56
I. PROFIT ( 8% OF G ) 90.56
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 65.66
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 1,378.69
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 102(4) Surplus Unclassified Excavation
Unit of Measurement : Cu.m
Output Per Hour : 50.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 4 man-hr 1.00 62.06 248.24

TOTAL A 359.72

B. EQUIPMENT

E01.1.003 Crawler Tractor, Caterpillar D10N, 520 Hp 1 unit 1.00 10,119.00 10,119.00
E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,591.00 3,182.00
E01.3.017 Loader Wheel Type, Caterpillar 960F, 3.5 cu.m. 1 unit 1.00 3,493.00 3,493.00
Minor Tools (10% of Labor Cost) 35.97

TOTAL B 16,829.98
C. TOTAL (A + B) 17,189.70
D. OUTPUT (Cu.m./Hr.) 50.00
E. UNIT COST ( C ÷ D ) 343.80

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 343.80

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 27.51
I. PROFIT ( 8% OF G ) 27.51
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 19.95
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 418.77
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 103(1)a Structure Excavation, Common Materials, AOWL
Unit of Measurement : Cu.m
Output Per Hour : 20.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 3 man-hr 1.00 62.06 186.18

TOTAL A 297.66

B. EQUIPMENT

E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,591.00 3,182.00
Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,
E04.1.094 1 unit 1.00 2,688.00 2,688.00
0.8 cu.m.
Minor Tools (10% of Labor Cost) 29.77

TOTAL B 5,899.77
C. TOTAL (A + B) 6,197.43
D. OUTPUT (Cu.m./Hr.) 20.00
E. UNIT COST ( C ÷ D ) 309.88

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 309.88

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 24.80
I. PROFIT ( 8% OF G ) 24.80
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 17.98
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 377.46
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 103(2)a Bridge Excavation (Common Soil), A.O.W.L
Unit of Measurement : Cu.m
Output Per Hour : 20.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L07 Skilled Laborer 1 man-hr 1.00 80.45 80.45
L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 316.05

B. EQUIPMENT

E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,591.00 3,182.00
Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,
E04.1.094 1 unit 1.00 2,688.00 2,688.00
0.8 cu.m.
Minor Tools (10% of Labor Cost) 31.61

TOTAL B 5,901.61
C. TOTAL (A + B) 6,217.66
D. OUTPUT (Cu.m./Hr.) 20.00
E. UNIT COST ( C ÷ D ) 310.89

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 310.89

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 24.88
I. PROFIT ( 8% OF G ) 24.88
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 18.04
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 378.69
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 103(2)b Bridge Excavation (Sof Rock)
Unit of Measurement : Cu.m
Output Per Hour : 14.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L07 Skilled Laborer 1 man-hr 1.00 80.45 80.45
L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 316.05

B. EQUIPMENT

E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,829.65 3,659.30
Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,
E04.1.094 1 unit 1.00 4,032.00 4,032.00
0.8 cu.m.
Minor Tools (10% of Labor Cost) 31.61

**add 15% of the rental rates for Hyd. Ripper

TOTAL B 7,722.91
C. TOTAL (A + B) 8,038.96
D. OUTPUT (Cu.m./Hr.) 14.00
E. UNIT COST ( C ÷ D ) 574.22

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 574.22

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 45.94
I. PROFIT ( 8% OF G ) 45.94
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 33.31
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 699.41
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 103(3) Foundation Fill (Granular Bedding)
Unit of Measurement : Cu.m
Output Per Hour : 2.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 235.60

B. EQUIPMENT

E08.1.009 Japan and Other Makes , 4.59 cu.m. 1 unit 0.25 1,048.00 262.00
E02.5.007 Plate Compactor, Deisel Reversible ,13.5Hp 1 unit 1.00 477.07 477.07
Minor Tools (10% of Labor Cost) 23.56

TOTAL B 762.63
C. TOTAL (A + B) 998.23
D. OUTPUT (Cu.m./Hr.) 2.00
E. UNIT COST ( C ÷ D ) 499.12

F. MATERIALS

CM3.006 Filler Materials 1.14 cu.m. 700.00 798.92

15% Shrinkage factor

TOTAL F 798.92

G. ESTIMATED DIRECT COST (E + F) 1,298.04

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 103.85
I. PROFIT ( 8% OF G ) 103.85
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 75.29
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 1,581.03
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 104(2)a Embankment from borrow, Common Soil
Unit of Measurement : Cu.m
Output Per Hour : 90.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 235.60

B. EQUIPMENT

Tandem Smooth Drum, Vibratory Dynapac

E02.2.114 1 unit 1.00 1,702.00 1,702.00
CC421 ,123.4 , Hp 10.1 cap. in ton
Pneumatic tire roller 11-WHL, 7.5x15, 4PR ,102
E02.1.039 1 unit 1.00 641.00 641.00
Hp , 14 , Cap. in tons
E01.8.016 Motorized Graders, Caterpillar 12K , 145 Hp 1 unit 1.00 4,469.00 4,469.00
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 0.25 2,524.00 631.00
Minor Tools (10 of labor cost) 23.56

TOTAL B 7,466.56
C. TOTAL (A + B) 7,702.16
D. OUTPUT (Cu.m./Hr.) 90.00
E. UNIT COST ( C ÷ D ) 85.58

F. MATERIALS

PM 01 Selected Borrow Materials 1.25 cu.m. 421.11 526.39

25% Shrinkage factor

TOTAL F 526.40

G. ESTIMATED DIRECT COST ( E + F ) 611.98

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 48.96
I. PROFIT ( 8% OF G ) 48.96
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 35.50
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 745.40
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 104(2)d Embankment from Barrow (Granular Coarse Material)
Unit of Measurement : Cu.m
Output Per Hour : 80.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 4 man-hr 1.00 62.06 248.24

TOTAL A 359.72

B. EQUIPMENT

Crawler Tractor, Caterpillar D6H SERIES II, 165

E01.1.023 1 unit 1.00 3,481.00 3,481.00
Hp
E01.3.034 Loader Wheel Type, Caterpillar 924F, 1.7 cu.m. 1 unit 1.00 2,523.00 2,523.00
E01.8.016 Motorized Graders, Caterpillar 12K , 145 Hp 1 unit 1.00 4,469.00 4,469.00
Tandem Smooth Drum, Vibratory Dynapac
E02.2.114 2 unit 1.00 1,702.00 3,404.00
CC421 ,123.4 , Hp 10.1 cap. in ton
E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 7 unit 1.00 1,591.00 11,137.00
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 1.00 2,524.00 2,524.00
Minor Tools (10 of labor cost) 35.97
TOTAL B 27,573.98
C. TOTAL (A + B) 27,933.70
D. OUTPUT (Cu.m./Hr.) 80.00
E. UNIT COST ( C ÷ D ) 349.18

F. MATERIALS

CM1.003 Mixed Sand and Gravel 1.15 cu.m. 950.00 1,092.50

15% Shrinkage factor

TOTAL F 1,092.50

G. ESTIMATED DIRECT COST ( E + F ) 1,441.68

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 115.34
I. PROFIT ( 8% OF G ) 115.34
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 83.62
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 1,755.98
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 104(7) Embankment from Structure Excavation
Unit of Measurement : Cu.m
Output Per Hour : 6.00

Pay Item No. of No. of Unit Rate Total Cost

Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48

L09 Laborer 4 man-hr 1.00 62.06 248.24

TOTAL A 359.72

B. EQUIPMENT

Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,

E04.1.094 1 unit 1.00 2,688.00 2,688.00
0.8 cu.m.
E02.5.007 Plate Compactor, Deisel Reversible ,13.5Hp 2 unit 1.00 477.07 954.14
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 0.25 2,524.00 631.00
Minor Tools (10 of labor cost) 35.97

TOTAL B 1,621.12
C. TOTAL (A + B) 1,980.84
D. OUTPUT (Cu.m./Hr.) 6.00
E. UNIT COST ( A + B )/C 330.14

F. MATERIALS

TOTAL E -

G. ESTIMATED DIRECT COST ( E + F ) 330.14

H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 26.42
I. PROFIT ( 8% OF G ) 26.42
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 19.15
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 402.13