Republic of the Philippines

Department of Public Works and Highways

Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Rental of field office with an area of atleast 80 sq.m. 1 mo. 40,000.00 40,000.00

TOTAL B 40,000.00
C. TOTAL (A + B) 40,000.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 40,000.00

F. MATERIALS

TOTAL F

G ESTIMATED DIRECT COST (E + F) 40,000.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 3,200.00
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,160.00
K TOTAL COST ( G + H + I + J ) P/ Mo. 45,360.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (9) Provision of Laboratory for the Engineer (Rental Basis)
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Rental of Laboratory office with an area of atleast 60 sq.m. 1 mo. 30,000.00 30,000.00

TOTAL B 30,000.00
C. TOTAL (A + B) 30,000.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 30,000.00

F. MATERIALS

TOTAL F

G ESTIMATED DIRECT COST (E + F) 30,000.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 2,400.00
J VALUE ADDED TAX ( 5% OF G + H + I ) 1,620.00
K TOTAL COST ( G + H + I + J ) P/ Mo. 34,020.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (10) Provision of Living Quarters for the Engineer (Rental Basis)
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Rental of Living quanrter with an area of atleast 80 sq.m. 1 mo. 40,000.00 40,000.00

TOTAL B 40,000.00
C. TOTAL (A + B) 40,000.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 40,000.00

F. MATERIALS

TOTAL F

G ESTIMATED DIRECT COST (E + F) 40,000.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 3,200.00
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,160.00
K TOTAL COST ( G + H + I + J ) P/ Mo. 45,360.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (15) Operation & Maintenance of Temporary Field Office, Laboratory and
Living Quarters Building for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

1. Maintenance Staff

Messenger/ Utility Man 1 mo. 13,563.33 13,563.33

Watchman/ Security Guard 2 mo. 13,563.33 27,126.67
Cook 1 mo. 13,563.33 13,563.33

2. Office Personel

Clerk Typist/ Encoder 1 mo. 13,563.33 13,563.33

Office Personnel/Support Staff 1 mo. 13,563.33 13,563.33

TOTAL A 81,380.00

B. EQUIPMENT

TOTAL B -
C. TOTAL (A + B) 81,380.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 81,380.00

F. MATERIALS

Miscellaneous
Water Bill 1 mo. 5,000.00 5,000.00
Electric Bill 1 mo. 16,000.00 16,000.00
Telephone Bill 1 mo. 4,000.00 4,000.00
Internet Bill 1 mo. 5,000.00 5,000.00

TOTAL F 30,000.00

G ESTIMATED DIRECT COST (E + F) 111,380.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 8,910.40
J VALUE ADDED TAX ( 5% OF G + H + I ) 6,014.52
K TOTAL COST ( G + H + I + J ) 126,304.92
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (14) Provision of Laboratory Testing Equipment, Apparatus and Publications for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

Laboratory Personnel

Laboratory Technician 2 mo. 19,034.55 38,069.09

Laboratory Aide 2 mo. 16,483.28 32,966.56
Clerk Typist/ Encoder 1 mo. 16,483.28 16,483.28

TOTAL A 87,518.93

B. EQUIPMENT

1.0) SOILS AND AGGREGATES

1.1) Sieve Analysis and Washing Test 2,000.00

Set of Sieves, 200 mm dia., 75 mm, 62.50, 50, 37.50, 1 set -
25mm, Nos. 4, 8, 12, 16, 30, 40, 50, 60, 100, 200,
including Brass Cover and Brass Pan

Wet Washing Sieve No. 200, 203mm dia. 2 sets -

Mechanical Sieve Shaker 1 pc. -

Sample Splitter, small 1 pc. -
Sample Splitter, big 1 pc. -
Sieve brushes 2 pcs. -
Hard bristle brushes 2 pcs. -
Paint brush ( assorted sizes ) 6 pcs. -

1.2) Attenberg Limit Test 1,000.00

Set of standard Liquid Limit Device with Counter 1 set -
Plastic Limit set compose of :
2 dozen - Moisture cans, 3 oz. capacity
2 pcs. - Evaporating dish, Porcelain
2 pcs. - 100 ml. Graduated cylinder
2 pcs. - Extra Liquid Limit Grooving tool
Cent -O- Gram Balance, 311 gm cap., 0.01 g. sen. 1 set -

1.3) Compaction Test 600.00

Compaction Mold, 0.002124 m³ cap. w/ base & collar 1 unit -
Compaction Rammer, 4.54 kg. x 450 mm drop 1 unit -
Standard Proctor Mold, 0.000944 m³ capacity 1 unit -
w/ base plate & filling collar
Standard Proctor Rammer, 2.5 kg. x 300 mm drop 1 unit -
Moisure Cans, 6 oz. 2 doz. -
Wash Bottle ( plastic ), 1000 ml. capacity 1 pc. -
Trimming Knife 2 pcs. -

1.4) California Bearing Ratio 5,000.00

Mechanical CBR machine with Strain Gauge Attachment, 1 set -

Proving Ring & Penetration Piston, 50 KN capacity
CBR Mold complete with Solid & Perforated Base Plate, 3 pcs. -
Cutting & Extension Collar, 6" dia. x 7"
Spacer Disc w/ "T" Handle, 5-15/16" dia. x 2.416" high 1 pc. -
Perforated Plate w/ Adjustable Stem ( CBR Swell Plate ) 3 pcs. -
Tripod Attachment for CBR w/ Dial Gauge 3 pc. -
( 25mm Range, 0.01 mm Subdiv. )
Annular Surcharge Weights, 2.27 kg. 3 pcs. -
Slotted Surcharge Weight, 2.27 kg. 3 pcs. -
Straight Edge, 3 x 30 x 300 mm 1 pc. -
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (14) Provision of Laboratory Testing Equipment, Apparatus and Publications for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

1.5) Field Density Test 2,000.00

Field Density Kit Consist of : 2 sets -

1 - Sand Cone / Density Plate and Jug
1 - Replacement Jug (Plastic)
1 - Large Sampling Spoon
1 - Steel Chisel, 1"
1 - Rubber Mallet
1 - Sand Scoop
1 - Field Scale, 16 kgs. X 5 gms sensitivity
1 - Density Pick

1.6) Moisture Content 3,000.00

Speedy Moisture Tester, 0-20% Moisture Range, 1 set -
6 g. Capacity with Calibrator Kit
LP Gas Stove, 2 burner with 2 tanks 1 unit -
Stainless Steel Double Wall Electric oven with 1 unit -
Maximum Temperature Control of 300ºC, 240 liters
capacity or with internal dimnsions of 80 cm. x
60 cm. x 50 cm., 240 volts.
1.7) Organic Impurities 600.00
Graduated Glass Bottles with Stoppers, 350 ml. 1 pc. -
Soil Colour Chart, set of 7 1 pc. -
Sodium Hydroxide Solution 3 btl. -
1.8) Specific Gravity and Absorption 600.00
Specific Gravity Bottles ( Pyknometer Method ):
25 ml cap. complete w/ capillary vent stopper 1 set -
50 ml cap. complete w/ capillary vent stopper 1 set -
100 ml cap. complete w/ capillary vent stopper 1 set -
Stem Thermometer, 0 - 200ºC 1 pc. -
Table/Top Pan & Platform Balance, 10kg cap., 0.5g Sen. 1 pc. -
Density Basket, 200mmØ x 200mm High 1 set -
Plastic Bucket, graduated, 15 liters cap. 1 pc. -
Sand Absorption Cone & Tamper 1 pair -

1.9) Abrasion Test 1,500.00

Los Angeles Abrasion Machine with 12 std. chargers 1 unit -
Mixing Trays, Heavy Duty Steel, 24" x 24" x 3" high 1 unit -

SUB - TOTAL ( SOIL AND AGGREGATES ) 16,300.00

2.0) CEMENT TESTING 2,000.00

Fineness
Blaine Fineness ( Air Permeability ) Apparatus 1 set -

Compressive Strength
Mortar Cube, 3 gang cube mold, 50 mm x 50 mm 3 pcs. -
Ottawa Sand 1 sack -

SUB - TOTAL ( CEMENT TESTING ) 2,000.00

 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (14) Provision of Laboratory Testing Equipment, Apparatus and Publications for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

3.0) CONCRETE
3.1) Trial Mix and Sampling 7,000.00

One (1) Bagger Concrete Mixer 1 unit -

Concrete Pocket Penetrometer, 0-5 Mpa Plunger Grad. 1 pc. -
Steel Slump Cone Test Set complete with Base Plate & 1 set -
Tamping Rod 16 mm dia. x 610 mm long
Platform Balance, 100 kg. cap., 2 kgs. Sensitivity 1 set -
Cylinder Mold, 150 mm x 300 mm 30 pcs. -
Beam Mold, 150 mm x 150 mm x 600 mm 9 pcs. -
K-Slump Tester ( Pocket Flow Meter ) 1 pc. -
Core Drilling Machine, 5.5 Hp engine complete with 1 unit -
100mmØ Core Bit, Extractor, Extension Rods,
Tools & Kit
Core Trimmer & Cut-off Machine complete with 1 unit -
Diamond Cutting Blade, Double Faced Cup Wheel &
Clamping Device

3.2) Unit Weight Measures 600.00

Unit Weight Measures 3 liters cap. (1/10 cu. ft.) 1 pc.
Unit Weight Measures 14 liters cap. (1/2 cu. ft.) 1 pc.
Unit Weight Measures 28 liters cap. (1cu. ft.) 1 pc.
3.3) Concrete Testing 10,000.00
Compression Test Machine with Flexural 1 unit -
Attachment, 1,500 KN capacity
Vertical Cylinder Capping Set consist of : 1 set -
1 - Melting Pot, 5 ltrs. cap. complete w/ Ladle
1 - 22.5 kg. ( 50 lbs. ) Capping Compound
1 - Cylinder Capper for 4" & 8" sample

SUB - TOTAL ( CONCRETE ) 17,600.00

4.0) BITUMINOUS MATERIALS

4.1) Marshall Mix Design 4,000.00
Compaction Hammer & Guide, 10 lbs. cap. 1 pc. -
Compaction Mold with base plate and filling collar, 4"Ø 4 pcs. -
Compaction Pedestal 1 set -
Compaction Mold Holder 1 set -
Centrifuge Extractor, 1,500 g. cap. w/ spare bowl & cover 1 set -
Stainless Steel Mixing Bowl 1 pc. -
Extraction Plate 1 pc. -
Stainless Flexible Spatula, 200 mm blade length 1 pc. -
Filter Paper/Disc Ring (100/pack) 10 pack -

4.2) Marshall Stability Flow 5,000.00

Stability Compression Machine, 50 Kn capacity, 1 set -
complete with 30 Kn Load Ring, attachment
and accessories
Stability Mould, 4" dia. 1 pc. -
Flow Meter / Indicator 1 pc. -
Water Bath, 12 specimen cap. ( max. ) 2 units -
Timer ( Digital Stop Watch ) 1 pc. -
Claw Hammer 2 pcs. -

SUB - TOTAL ( BITUMINOUS MATERIALS ) 9,000.00

 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (14) Provision of Laboratory Testing Equipment, Apparatus and Publications for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

5.0) MISCELLANEOUS TOOLS, EQUIPMENT AND ACCESSORIES 5,000.00

Heavy Duty Solution Balance, 20kg. cap., 1g. sen. 1 unit -
Triple Beam Balance, 2610g. cap.. 0.01g. sen. 1 unit -
Analytical Balance, 210g cap., 0.1mg readability 1 unit -
Univeral Extruder for Sample Specimen from Moulds 1 pc. -
Conical Flask, 250 ml ( Erlenmeyer ) 1 unit -
Conical Flask, 500 ml ( Erlenmeyer ) 1 pc. -
Volumetric Flask, 250 ml 1 pc. -
Volumetric Flask, 100 ml 1 pc. -
Volumetric Flask, 500 ml 1 pc. -
Reagant Bottle, 250 ml 1 pc. -
Graduated Cylinder w/ spout, 1000 ml 1 pc. -
Graduated Cylinder w/ spout, 500 ml 1 pc. -
Graduated Cylinder w/ spout, 100 ml 1 pc. -
Glass Thermometer, 0-120ºC 2 pcs. -
Dial Thermometer, 0-200ºC 2 pcs. -
Armored Thermometer, 0-200ºC 2 pcs. -
Armored Thermometer, -10-100ºC 2 pcs. -
Digital Stop Watch 2 pcs. -
Yield Buckets, 1/2 cu. ft. 1 pc. -
Yield Buckets, 1/10 cu. ft. 1 pc. -
Shovels, rounded 2 pcs. -
Shovels, square 2 pcs. -
Hand Scoops, rounded 2 pcs. -
Hand Scoops, square 2 pcs. -
Moisture Cans, 100 g. cap. 50 pcs. -
Moisture Cans, 500 g. cap. 25 pcs. -
Mixing Trowel 2 pcs. -
Crucible Tong 2 pcs. -
Cacium Carbide 12 pcs. -
Plastic Funnels 3 pcs. -
Plastic Bags 500 pcs. -
Sacks 200 pcs. -
Rags 20 pcs. -
Stanley Steel Tapes, 5 m. 10 pcs. -
Hand Gloves (pair) 10 pcs. -
Fine Sieve Brass 2 pcs. -
Wire Sieve Brass 2 pcs. -
Flexible Spatula, 100 mm long 2 pcs. -
12" Straight Edge, Steel 2 pcs. -
Mixing Pnas,600 x 600 75 mm deep 4 pcs. -
Steel Chisel, 1" 2 pcs. -
Rubber Mallet 1 pc. -
Buggy ( Wheel Borrow ) 1 pc. -
Pliers, mechanical 150 mm 1 pc. -
Screw Driver, flat and star, 150 mm 2 pcs. -
Adjustable wrench, 200 mm 1 pc. -
Bowls, Aluminum 8 pcs. -
Sodium Hydroxide Solution 5 pcs. -
Aluminum Tapes with Cover 12 pcs. -
Calcium Chloride 5 pcs. -
Sodium Sulfate 1 pc. -
Steel Cutting Saw 1 pc. -
Nylon Sieve Brush 4 pcs. -
Wash Bottles 2 pcs. -

SUB - TOTAL ( MISCELLANEOUS TOOLS ) 5,000.00

 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (14) Provision of Laboratory Testing Equipment, Apparatus and Publications for the Engineer
Unit of Measurement : L.s
Output : 1

Item No. of Unit Rate Total Cost

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

6.0) PUBLICATIONS 4,000.00

Part I AASHTO, Specifications, 1 copy -

27th Edition ( Laser Copy )

Part II AASHTO, Methods of Sampling 1 copy -

and Testing, 27th Edition ( Laser Copy )

Annual Book of ASTM Standards :

Volume 1.01 - Steel Piping, Tubing, Fittings 1 copy -
Volume 4.02 - Concrete and Aggregates 1 copy -
Volume 4.03 - Roads and paving Materials, 1 copy -
Travelled Surface Characteristics
Volume 4.08 - Soil and Rock, Building Stones, 1 copy -
Geo-textiles
Volume 4.04 - Roofing, Water Proofing, Bituminous 1 copy -
Materials

Concrete Manual (ACI) 1 copy -

SUB - TOTAL ( PUBLICATIONS ) 4,000.00

TOTAL B 53,900.00
C. TOTAL (A + B) 141,418.93
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 141,418.93

F. MATERIALS

TOTAL F

GRAND TOTAL ( E + F) 141,418.93

G ESTIMATED DIRECT COST 141,418.93
H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 11,313.52
J VALUE ADDED TAX ( 5% OF G + H + I ) 7,636.63
K TOTAL COST ( G + H + I + J ) P/Mo. 160,369.08
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Pay Item: A.1.1 (16) UNIT COST/Mo.: 28,697.58
Description: Operation & Maintenance of Field Office for the Engineer

Item Unit Rate Total Cost

Description Qty. Unit
No. (Pesos) (Pesos)

A. SCHEDULE F - CONSUMABLE STORES

FOR FIELD OFFICE

1.1 To Be Supplied During The First

Month Only

1. Stapler No. 35 4.00 pc. 240.00 960.00

2. Stapler No. 10 4.00 pcs. 129.00 516.00
3. Mechanical Pencil ( 0.50 ) 10.00 pcs. 150.00 1,500.00
4. Puncher, Heavy Duty (Standard) 1.00 pcs. 500.00 500.00
5. Puncher, Regular (Standard) 3.00 pcs. 130.00 390.00
6. Staple Remover 6.00 pcs. 39.00 234.00
7. Puncher No. 8 for Data File, 3 Holes 1.00 pc. 1,516.00 1,516.00
8. Metric Scale, 300 mm 3.00 pcs. 320.00 960.00
9. Template ( Circular and Squares ) 4.00 pcs. 75.00 300.00
10. Trianlge, 300 x 600 ( 200 mm ) 4.00 pcs. 85.00 340.00
11. Trianlge, 450 x 450 ( 200 mm ) 4.00 pcs. 85.00 340.00
12. Trianlge, 300 x 600 ( 350 mm ) 2.00 pcs. 185.00 370.00
13. Trianlge, 450 x 450 ( 350 mm ) 2.00 pcs. 185.00 370.00
14. Protractor 2.00 pcs. 150.00 300.00
15. Scissors ( 150 mm ) 3.00 pcs. 100.00 300.00
16. File Tray, In and Out 15.00 pcs. 295.00 4,425.00
17. Tape Dispenser 5.00 pcs. 165.00 825.00
18. Bulletin / Cork Board ( 2' x 3' ) 2.00 pcs. 450.00 900.00
19. Pencil Sharpener ( Wall Mounted ) 5.00 pcs. 350.00 1,750.00
20. Cutter 5.00 pcs. 120.00 600.00
21. Steel Measuring Tape, 5 cm Long 6.00 pcs. 195.00 1,170.00
22. Record Book 6.00 pcs. 75.00 450.00
23. Complete set of Technical Pen #0.1-#1.2 1.00 set 5,940.00 5,940.00
24. T - Square, 90 cm long 2.00 pcs. 590.00 1,180.00
25. Rubber Stamp, Assorted with Ink 6.00 pcs. 500.00 3,000.00
26. First Aid Kit 2.00 pcs. 300.00 600.00

Total for the whole project duration ( 24 mos. ) 29,736.00

Sub Total 1.1 ( Monthly Basis ) 1,239.00

1.2 Office Supply(Monthly)

27. Cartridge ( Computer Printer / Ink ) 4.00 pcs. 1,450.00 5,800.00

28. Recordable / Rewritable DVD 10.00 pcs. 20.00 200.00
29. Double Clip, Medium and Large 2.00 boxes 60.00 120.00
30. Bond Paper, ( A4 size Cactus ) 6.00 reams 240.00 1,440.00
31. Bond Paper, ( A3 size Cactus ) 5.00 reams 480.00 2,400.00
32. Yellow Pad 4.00 pads 45.00 180.00
33. Bond Paper, Long 1.00 ream 290.00 290.00
36. Scotch Tape, 19 mm x 60 m. 3.00 rolls 25.00 75.00
37. Masking Tape, 19 mm 4.00 rolls 35.00 140.00
38. Magic Tape, 19 mm Scotch 3.00 rolls 125.00 375.00
40. Pens ( Ballpen), Assorted Color 1.00 dozen 240.00 240.00
41. Pencil Lead, No. 5 1.00 box 60.00 60.00
42. Paper Clip ( Plastic Coated ) 2.00 boxes 26.00 52.00
43. Fastener ( Plastic Coated ) 1.00 boxes 42.00 42.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Pay Item: A.1.1 (16)
Description: Operation & Maintenance of Field Office for the Engineer

Item Unit Rate Total Cost

Description Qty. Unit
No. (Pesos) (Pesos)

44. Eraser ( Ink, Pencil ) 1.00 box 35.00 35.00

45. Staple Wire, No. 10/35 2.00 boxes 47.50 95.00
46. Cutter Blade 1.00 box 16.00 16.00
47. Glue, 130 grms 2.00 bottles 47.75 95.50
48. Correction Fluid, 15 ml. 2.00 bottles 48.00 96.00
49. Brown Envelope, Long/short 2.00 dozens 60.00 120.00
50. Colored Pencil, 12' s 1.00 set 320.00 320.00
51. Folder, Long/short 2.00 dozens 84.00 168.00
52. Floor Map ( Rug ) 3.00 pcs. 50.00 150.00
53. Pentel Pen ( Assorted Color ) 6.00 pcs. 30.00 180.00
54. White Board Marker ( Assorted Color ) 6.00 pcs. 35.00 210.00
55. Data File Folder 6.00 pcs. 160.00 960.00
56. Copier Toner 0.50 cartridge 15,000.00 7,500.00
57. Paste in Plastic Tube (Scotch Glue Stick) 4.00 pcs. 4.00 16.00
58. Stabilo, Highlighter ( Assorted Color ) 6.00 pcs. 45.00 270.00
59. Sign Pen ( Assorted Color ) 6.00 pcs. 49.50 297.00
60. Field Book 6.00 pcs. 85.00 510.00
61. Toilet Deodorant 4.00 pcs. 50.00 200.00
62. Incandescent Bulb, 50 watts 2.00 pcs. 50.00 100.00
63. Flourescent Lamp, 40 watts 2.00 pcs. 150.00 300.00
64. Floor Wax, 250 grams 1.00 cans 120.00 120.00
65. Toilet Paper, ( 2-ply ) 18.00 roll 20.00 360.00
66. Rubbing Alcohol 10.00 bottles 45.00 450.00
67. Toilet Cleanser ( Duck ) 1.00 bottles 85.00 85.00

Sub Total 1.2 24,067.50

ESTIMATED DIRECT COST 25,306.50

OVERHEAD, CONTINGENCIES & MISC. ( 8% OF D )
PROFIT ( 8% OF D ) 2,024.52
TOTAL MARK-UP ( E + F ) 2,024.52
VALUE ADDED TAX ( 5% OF D + G ) 1,366.56
INDIRECT COST ( E + F + H ) 3,391.08
TOTAL COST ( D + I ) 28,697.58
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (17) Operation & Maintenance of Laboratory Building for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

TOTAL B
C. TOTAL (A + B) -
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) -

F. MATERIALS

1.0) SCHEDULE F - CONSUMABLE STORES

1.1) FOR LABORATORY

To Be Supplied During The First

Month Only

Stapler No. 35 4.00 pc. 240.00 960.00

Stapler No. 10 4.00 pcs. 129.00 516.00
Mechanical Pencil ( 0.50 ) 5.00 pcs. 150.00 750.00
Puncher, Heavy Duty (Standard) 1.00 pcs. 500.00 500.00
Puncher, Regular (Standard) 3.00 pcs. 130.00 390.00
Staple Remover 3.00 pcs. 39.00 117.00
Puncher No. 8 for Data File, 3 Holes 1.00 pc. 1,516.00 1,516.00
Metric Scale, 300 mm 3.00 pcs. 320.00 960.00
Template ( Circular and Squares ) 4.00 pcs. 75.00 300.00
Trianlge, 300 x 600 ( 200 mm ) 4.00 pcs. 85.00 340.00
Trianlge, 450 x 450 ( 200 mm ) 4.00 pcs. 85.00 340.00
Trianlge, 300 x 600 ( 350 mm ) 2.00 pcs. 185.00 370.00
Trianlge, 450 x 450 ( 350 mm ) 2.00 pcs. 185.00 370.00
Protractor 2.00 pcs. 150.00 300.00
Scissors ( 150 mm ) 3.00 pcs. 100.00 300.00
File Tray, In and Out 6.00 pcs. 295.00 1,770.00
Tape Dispenser 5.00 pcs. 165.00 825.00
Bulletin / Cork Board ( 2' x 3' ) 2.00 pcs. 450.00 900.00
Pencil Sharpener ( Wall Mounted ) 5.00 pcs. 350.00 1,750.00
Cutter 5.00 pcs. 120.00 600.00
Steel Measuring Tape, 5 cm Long 6.00 pcs. 195.00 1,170.00
Record Book 5.00 pcs. 75.00 375.00
Complete set of Technical Pen #0.1-#1.2 1.00 set 5,940.00 5,940.00
T - Square, 90 cm long 2.00 pcs. 590.00 1,180.00
Rubber Stamp, Assorted with Ink 4.00 pcs. 500.00 2,000.00
First Aid Kit 2.00 pcs. 300.00 600.00

Total for the whole project duration ( 36 mos. ) 25,139.00

Sub Total 1.1 ( Monthly Basis ) 698.31

 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (17) Operation & Maintenance of Laboratory Building for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

F. MATERIALS

1.2) Office Supply(Monthly)

Cartridge ( Computer Printer / Ink ) 6.00 pcs. 1,450.00 8,700.00

Recordable / Rewritable DVD 12.00 pcs. 20.00 240.00
Double Clip, Medium and Large 4.00 boxes 60.00 240.00
Bond Paper, ( A4 size Cactus ) 8.00 reams 240.00 1,920.00
Yellow Pad 5.00 pads 45.00 225.00
Bond Paper, Long 5.00 ream 290.00 1,450.00
Scotch Tape, 19 mm x 60 m. 6.00 rolls 25.00 150.00
Masking Tape, 19 mm 6.00 rolls 35.00 210.00
Magic Tape, 19 mm Scotch 5.00 rolls 125.00 625.00
Pens ( Ballpen), Assorted Color 2.00 dozen 230.00 460.00
Pencil Lead, No. 5 2.00 box 60.00 120.00
Paper Clip ( Plastic Coated ) 3.00 boxes 26.00 78.00
Fastener ( Plastic Coated ) 2.00 boxes 45.00 90.00
Eraser ( Ink, Pencil ) 2.00 box 35.00 70.00
Staple Wire, No. 10/35 3.00 boxes 47.50 142.50
Cutter Blade 1.00 box 16.00 16.00
Glue, 130 grms 2.00 bottles 45.00 90.00
Correction Fluid, 15 ml. 2.00 bottles 45.00 90.00
Brown Envelope, Long/short 2.00 dozens 60.00 120.00
Colored Pencil, 12' s 2.00 set 320.00 640.00
Folder, Long/short 3.00 dozens 83.00 249.00
Floor Map ( Rug ) 4.00 pcs. 50.00 200.00
Pentel Pen ( Assorted Color ) 15.00 pcs. 30.00 450.00
White Board Marker ( Assorted Color ) 15.00 pcs. 35.00 525.00
Data File Folder 12.00 pcs. 160.00 1,920.00
Paste in Plastic Tube (Scotch Glue Stick) 4.00 pcs. 4.00 16.00
Stabilo, Highlighter ( Assorted Color ) 12.00 pcs. 45.00 540.00
Sign Pen ( Assorted Color ) 12.00 pcs. 49.50 594.00
Field Book 4.00 pcs. 85.00 340.00
Toilet Deodorant 10.00 pcs. 58.00 580.00
Incandescent Bulb, 50 watts 4.00 pcs. 90.00 360.00
Flourescent Lamp, 40 watts 4.00 pcs. 150.00 600.00
Floor Wax, 250 grams 2.00 cans 120.00 240.00
Toilet Paper, ( 2-ply ) 20.00 roll 20.00 400.00
Rubbing Alcohol 20.00 bottles 45.00 900.00
Toilet Cleanser ( Duck ) 4.00 bottles 85.00 340.00

Sub Total 1.2 23,930.50

 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (17) Operation & Maintenance of Laboratory Building for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

F. MATERIALS

1.3) Laboratory Consumables to be supplied monthly

Powder Soap, ( family size ) 3.00 boxes 120.00 360.00

Sodium Hydroxide Solution 2.00 bottle 330.00 660.00
Capping Compound 1.00 box 125.00 125.00
Sodium Sulfate 4.00 bottle 560.00 2,240.00
Calcium Carbide Re-Agent 1.00 box 185.00 185.00
Sand Equivalent Stock Solution 3.00 bottle 230.00 690.00
Distiled Water 5.00 gal. 10.00 50.00
Plastic Bags, 8"x14" size 0.00035 500.00 pcs. 0.45 225.00
Color Standard Chart 1.00 pc. 3,450.00 3,450.00
Sacks 50.00 pcs. 5.00 250.00

Sub Total 1.3 8,235.00

TOTAL F 32,863.81

G ESTIMATED DIRECT COST 32,863.81

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 2,629.11
J VALUE ADDED TAX ( 5% OF G + H + I ) 1,774.65
K TOTAL COST ( G + H + I + J ) P/ Mo. 70,131.38
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (11) Provision of Furnitures/Fixtures, Equipment & Appliances for the Field Office for the Engineer
Unit of Measurement : L.s
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Heavy duty Combo binder 1.00 pcs. 10,500.00 10,500.00

Canon Image PROGRAF iPF 815 Plotter 1.00 pc. 510,000.00 510,000.00

HP Desktop Computer, Intel 9R, CoreTM i3-2130 CPU 4.00 pcs. 50,000.00 200,000.00
@3.40 Ghz 4.0GB RAM, 64 Bit OS x 64 Based Processor
Windows 10 Pro, HP series 23" Monitor 3TB HDD 500 Watts AVR,
UPS, Licensed Microsoft Office (Full Version), and other necessary
software and accessories

Standard Computer Table 2.00 pc. 8,642.00 17,284.00

Digital Camera, 16.0 mega pixels, 12x zoom 1.00 unit 10,000.00 10,000.00
Digital Zoom, 2.5" LCD Complete wit USB Interface
and 8 GB Memory Card

TOTAL B 747,784.00
C. TOTAL (A + B) 747,784.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 747,784.00

F. MATERIALS

Office table, 70 x 150cm, with 2 drawers located at the right side 8.00 pc. 9,630.00 77,040.00
and center drawer provided with 2 locks and key

Swivel Chairs on rollers with arm rest, 16.00 pcs. 3,263.00 52,208.00
cushioned seat and back rest, black

Visitor's chair 4.00 pcs. 3,825.00 15,300.00

Conference Table, including chairs (10 persons) 2.00 pc. 55,719.00 111,438.00

Steel Filing Cabinet, 4 drawers, fire 2.00 pcs. 7,500.00 15,000.00

resistant, with lock and key, type ACME
Steel deluxe, dark green paint or equiv.

Bookshelf, with glass Sliding Doors, 90cm W x 40cm D 180cm H 2.00 pc. 7,800.00 15,600.00

Magnetic Whiteboard, 4 x 8 ft. 2.00 pc. 1,500.00 3,000.00

 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (11) Provision of Furnitures/Fixtures, Equipment & Appliances for the Field Office for the Engineer
Unit of Measurement : L.s
Output : 1

Item No. of Unit Rate Total Cost

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

F. MATERIALS

Hot and Cold Water Dispenser 4.00 units 3,500.00 14,000.00

16" Electric Stand Fan, 3D or equivalent 4.00 units 2,500.00 10,000.00

Trash Bin 8.00 each 150.00 1,200.00

TOTAL F 314,786.00

G ESTIMATED DIRECT COST 1,062,570.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 85,005.60
J VALUE ADDED TAX ( 5% OF G + H + I ) 57,378.78
K TOTAL COST ( G + H + I + J ) P/ L.s. 1,204,954.38
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (13) Provision of Furnitures/Fixtures & Appliances for the Living Quarters for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Heavy duty Combo binder 1.00 pcs. 10,500.00 10,500.00

HP Desktop Computer, Intel 9R, CoreTM i3-2130 CPU 1.00 pcs. 50,000.00 50,000.00
@3.40 Ghz 4.0GB RAM, 64 Bit OS x 64 Based Processor
Windows 10 Pro, HP series 23" Monitor 3TB HDD 500 Watts AVR,
UPS, Licensed Microsoft Office (Full Version), and other necessary
software and accessories

Standard Computer Table 1.00 pc. 8,642.00 8,642.00

TOTAL B 69,142.00
C. TOTAL (A + B) 69,142.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 69,142.00

F. MATERIALS

Office table, 70 x 150cm, with 2 drawers located at the right side 2.00 pc. 9,630.00 19,260.00
and center drawer provided with 2 locks and key

Office table, 60 x 120cm, with 2 drawers located at the right side 2.00 pc. 8,642.00 17,284.00
and center drawer provided with 2 locks and key

Swivel Chairs on rollers with arm rest, 10.00 pcs. 3,263.00 32,630.00
cushioned seat and back rest, black

Visitor's chair 5.00 pcs. 3,825.00 19,125.00

Conference Table, including chairs (10 persons) 1.00 pc. 55,719.00 55,719.00

Steel Filing Cabinet, 4 drawers, fire 2.00 pcs. 7,500.00 15,000.00

resistant, with lock and key, type ACME
Steel deluxe, dark green paint or equiv.

Bookshelf, with glass Sliding Doors, 90cm W x 40cm D 180cm H 1.00 pc. 7,800.00 7,800.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (13) Provision of Furnitures/Fixtures & Appliances for the Living Quarters for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

F. MATERIALS

Magnetic Whiteboard, 4 x 8 ft. 1.00 pc. 1,500.00 1,500.00

Hot and Cold Water Dispenser 2.00 units 3,500.00 7,000.00

16" Electric Stand Fan, 3D or equivalent 4.00 units 2,500.00 10,000.00

Trash Bin 5.00 each 150.00 750.00

TOTAL F 186,068.00

G ESTIMATED DIRECT COST 255,210.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 20,416.80
J VALUE ADDED TAX ( 5% OF G + H + I ) 13,781.34
K TOTAL COST ( G + H + I + J ) P/ L.s. 289,408.14
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (5) Provision of Communication Facility for the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Portable handheld radio Tranceivers capable of transmitting 6.00 each 8,000.00 48,000.00
signals to minimum of 50 kilometers

TOTAL B 48,000.00
C. TOTAL (A + B) 48,000.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 48,000.00

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 48,000.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 3,840.00
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,592.00
K TOTAL COST ( G + H + I + J ) P/ L.s. 54,432.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.1 (2) Operation and Maintenance of Communication Facility for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Pre-paid cellular phone cards 6.00 person 1,000.00 6,000.00

TOTAL B 6,000.00
C. TOTAL (A + B) 6,000.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 6,000.00

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 6,000.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 480.00
J VALUE ADDED TAX ( 5% OF G + H + I ) 324.00
K TOTAL COST ( G + H + I + J ) P/ Mo. 6,804.00
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.2 (2) Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

E13.1.007 Ford, Ranger Pick-up 4x4, 5 seater , 3.0 li Diesel 1 units 52,398.00 52,398.00

TOTAL B 52,398.00
C. TOTAL (A + B) 52,398.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 52,398.00

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 52,398.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 4,191.84
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,829.50
K TOTAL COST ( G + H + I + J ) P/ Mo. 59,419.34
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.2 (5) Operation and Maintenance of 4x4 Pick Up Type Service Vehicle for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Operation Cost 1.00 units 47,159.20 47,159.20

OC = Operator wage + Fuel Cost + Lube Cost + VAT

Given:
Fuel Cost = 25 liters per day 156.25 rate/hour
Lube Cost = 20% (Fuel Cost) 31.25
Operator's Wage = rate/hour 80.45

VAT = 12% of OC 32.16

OC = Operator wage + Fuel Cost + Lube Cost + VAT 267.95

OC / hour = 267.95

OC/ day* = 2,143.60

OC/ month** = 47,159.20

* considered 8 hrs operation per day

** considered 22 days operation per month

TOTAL B 47,159.20
C. TOTAL (A + B) 47,159.20
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 47,159.20

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 47,159.20

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 3,772.74
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,546.60
K TOTAL COST ( G + H + I + J ) P/ Mo. 53,478.54
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.2 (4) Provision of 4x2 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

E13.1.006 Ford, Ranger Pick-up 4x2, 5 seater , 2.5 li Diesel 1 units 41,954.00 41,954.00

TOTAL B 41,954.00
C. TOTAL (A + B) 41,954.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 41,954.00

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 41,954.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 3,356.32
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,265.52
K TOTAL COST ( G + H + I + J ) P/ Mo. 47,575.84
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.2 (6) Operation and Maintenance of 4x2 Pick Up Type Service Vehicle for the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

Operation Cost 1.00 units 47,159.20 47,159.20

OC = Operator wage + Fuel Cost + Lube Cost + VAT

Given:
Fuel Cost = 25 liters per day 156.25 rate/hour
Lube Cost = 20% (Fuel Cost) 31.25
Operator's Wage = rate/hour 80.45

VAT = 12% of OC 32.16

OC = Operator wage + Fuel Cost + Lube Cost + VAT 267.95

OC / hour = 267.95

OC/ day* = 2,143.60

OC/ month** = 47,159.20

* considered 8 hrs operation per day

** considered 22 days operation per month

TOTAL B 47,159.20
C. TOTAL (A + B) 47,159.20
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 47,159.20

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 47,159.20

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 3,772.74
J VALUE ADDED TAX ( 5% OF G + H + I ) 2,546.60
K TOTAL COST ( G + H + I + J ) P/ Mo. 53,478.54
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.3 (2) Provision of Survey Equipment for the Assistance to the Engineer
Unit of Measurement : L.s.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

TOTAL A

B. EQUIPMENT

1.0 ) EQUIPMENT AND APPARATUS

GPS/RTK Dual Frequency with tripod 1 unit 520,000.00 520,000.00

Total Station with tripod and Prism 1 unit 225,000.00 225,000.00
GPS/Handheld for Preliminary Route Staking with altimeter 1 unit 30,000.00 30,000.00
Digital Camera (16MP) for Documentation 1 pc. 8,490.00 8,490.00
Automatic Level Complete with Tripod 1 set 30,000.00 30,000.00
Leveling Rods 1 pc 2,500.00 2,500.00
100m Steel band tape 1 pc 8,500.00 8,500.00
50m Steel tape 2 pc 2,500.00 5,000.00
Claw hammers 2 pc 1,500.00 3,000.00
Survey Umbrellas 2 pc 1,500.00 3,000.00
Rain Coat 5 pcs 650.00 3,250.00
Rubber boots 5 pair 600.00 3,000.00
Hard Hat 5 pc 500.00 2,500.00
5m steel tapes 1 pc 500.00 500.00
Engineers Field Book 15 pc 150.00 2,250.00

2.0) MAINTENANCE

Maintenance cost ( 10% of Equipment Cost ) 84,699.00

TOTAL ( B ) 931,689.00
C. TOTAL (A + B) 931,689.00
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 931,689.00

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 931,689.00

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 74,535.12
J VALUE ADDED TAX ( 5% OF G + H + I ) 50,311.21
K TOTAL COST ( G + H + I + J ) P/ L.s. 1,056,535.33
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

Geodetic Engineer 1 man-mo. 45,000.00 45,000.00

Instrument Man 1 man-mo. 21,303.00 21,303.00
Survey Aide 2 man-mo. 16,786.61 33,573.22
Laborers 2 man-mo. 12,949.70 25,899.40

TOTAL A 125,775.63

B. EQUIPMENT

TOTAL ( B ) -
C. TOTAL (A + B) 125,775.63
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) 125,775.63

F. MATERIALS

TOTAL F -

G ESTIMATED DIRECT COST 125,775.63

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 10,062.06
J VALUE ADDED TAX ( 5% OF G + H + I ) 6,791.89
K TOTAL COST ( G + H + I + J ) P/ Mo. 142,629.58
 Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS

Item No. : A.1.4 (1) Provision of Progress Photographs
Unit of Measurement : Mo.
Output : 1

Item No. of Unit Rate Total Cost

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

A. LABOR

-
-
-
-

TOTAL A -

B. EQUIPMENT

TOTAL ( B ) -
C. TOTAL (A + B) -
D. OUTPUT 1.00
E. UNIT COST ( C ÷ D ) -

F. MATERIALS

Printing 10.00 set 85.00 850.00

CD 1.00 ea. 26.79 26.79
Chips 0.005 ea. 2,800.00 14.00
Batteries 0.005 ea. 2,500.00 12.50

SUB-TOTAL 903.29

Cost/set 90.33

Cost/month @ 20 sets 1,806.57

TOTAL F 1,806.57

G ESTIMATED DIRECT COST 1,806.57

H OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G )
I PROFIT ( 8% OF G ) 144.53
J VALUE ADDED TAX ( 5% OF G + H + I ) 97.56
K TOTAL COST ( G + H + I + J ) P/ Mo. 2,048.66