DETAILED UNIT PRICE ANALYSIS

PROJECT NAME Proposed Asphalt Overlay Using Instapave Surface Treatment of

: Second - Third - Fourth St., and First - Second Avenue
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : A1.2 (2)
Provision of 4x4 Pick Up Type Service Vehicle for the the Engineer on
DESCRIPTION
: Bare Rental Basis
Quantity : 2.00 length = 3,492.00 lm
Output per hour - As Submitted : 1.00
Unit of Measurement : month

No.of
Designation No. of Hours Hourly Rate Amount
Person/s
A. Labor

a. Driver 1 240.00 -

Sub-Total for A -
No.of
Name and Capacity No. of Hours Hourly Rate Amount
Unit/s
B. Equipment

a. 4x4 Pick Up Type 1 240.00

Sub-Total for B -
C. Total (A+B) -
D. Output per hour = 1
E. Direct Unit Cost (C/D) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Liters, Diesel Fuel liters 10.00

b. Engine Oil & Lubricants ls 1.00
c. Tires pcs 2.00
d. Spare parts etc. ls 1.00

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME Proposed Asphalt Overlay Using Instapave Surface Treatment of Second - Third -
: Fourth St., and First - Second Avenue
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : B.5
DESCRIPTION : Project Billboard / Sign Board
Quantity : 2.00 length = 3,492.00 lm
Output per hour - As Submitted : 8.00
Unit of Measurement : ea

No.of
Designation No. of Days Daily Rate Amount
Person/s
A. Labor

a. Construction Foreman 1 1 -
b. Skilled Laborer 1 1 -
c. Unskilled Laborer 2 1 -

Sub-Total for A -
No.of
Name and Capacity No. of Hours Hourly Rate Amount
Unit/s
B. Equipment

Sub-Total for B -
C. Total (A+B) -
D. Output per hour = 2
E. Direct Unit Cost (C/D) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Tarpaulin ft² 32.00

b. Good lumber (Frames) bd.ft 37.00
c. Assorted Common working nails kg 0.37
d. Marine Plywood 1/4 x 4 x 8 pc 1.00

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME Proposed Asphalt Overlay Using Instapave Surface Treatment of
: Second - Third - Fourth St., and First - Second Avenue
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : B.7 (1)
DESCRIPTION : Occupational Safety and Health Program
Quantity : 2.00 length = ##### lm
Output per hour - As Submitted : 1.00
Unit of Measurement : mo

No.of No. of
Designation Monthly Rate Amount
Person/s Months
A. Labor

a. First Aider 1 1.00

b. Safety Officer ( Duration of the Project x 25%) 1 0.25

Sub-Total for A
No.of No. of
Name and Capacity Hourly Rate Amount
Unit/s Hours
B. Equipment

Sub-Total for B
C. Total (A+B)
D. Output per hour = 1 mo
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Safety Helmet Man-days 155.00

b. Safety Shoes Man-days 155.00
c. Safety Gloves Man-days 155.00
d. Caution Tape, 100ft roll 1.00

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G .
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME : Proposed Asphalt Overlay Using Instapave Surface Treatment of
Second - Third - Fourth St., and First - Second Avenue
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : B.8(1)
DESCRIPTION : Traffic Management
Quantity : 2.00 length = 3,492.00 lm
Output per hour - As Submitted : 1.00
Unit of Measurement : mo

No.of
Designation No. of Days Daily Rate Amount
Person/s
A. Labor

a. Traffic Aide 2.00 30.00

Sub-Total for A
No.of
Name and Capacity No. of Days Daily Rate Amount
Unit/s
B. Equipment

a. Two-way Radio (w/ lifespan of 2 yrs) - - -

b. Barricade Flash Lighter (3 volts, Battery 6.00 30.00
Operated, Amber color with lifespan consideration
of 6 months)

Sub-Total for B
C. Total (A+B)
D. Output per hour = 1 mo
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Prepate to Stop each 2.00

b. Workmen Ahead (T1-5) each 2.00
c. Temporary Hazard Marker (T5-5) each 1.00
d. Traffic cones @ 5m apart each 20.00
e. Road machinery (T1-3) each 2.00
f. End Speed restriction (R4-2) each 2.00
g. Speed Restriction (R4-1) each 2.00
h. Roadwork ahead (T1-1) each 2.00

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD
EMD EMD
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME Proposed Asphalt Overlay Using Instapave Surface Treatment of
: Second - Third - Fourth St., and First - Second Avenue
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : B.9
DESCRIPTION : Mobilization / Demobilization
Quantity : 1.00 length = 3,492.00 lm
Output per hour - As Submitted : 1.00
Unit of Measurement : l.s

No.of
Designation No. of Days Daily Rate Amount
Person/s
A. Labor

Sub-Total for A
No.of
Name and Capacity No. of Days Daily Rate Amount
Unit/s
B. Equipment

a. Slurry Truck 1 2.00

b. Cargo Truck (2-5mt) 1 2.00
c. Service Truck (2-5mt) 1 2.00
d. Pneumatic Tire Roller (10 MT) 1 2.00
e. Payloader (1.5m³) 1 2.00

Sub-Total for B
C. Total (A+B)
D. Output per hour = 1 l.s
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD
EMD EMD
 DETAILED UNIT PRICE ANALYSIS
Proposed Asphalt Overlay Using Instapave Surface
PROJECT NAME : Treatment of Second - Third - Fourth St., and First -
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : 302 (2)
DESCRIPTION : Bituminous Tack Coat - CSB - 3
Quantity : 1.00 length = lm
Output per hour - As Submitted : 1.00
Unit of Measurement : l.s
Area : 13,598.00 sq.m.

No.of
Designation No. of Days Hourly Rate Amount
Person/s
A. Labor

a. Construction Foreman 1 10
b. Unskilled Laborer 3 10

Sub-Total for A
No.of
Name and Capacity No. of Days Hourly Rate Amount
Unit/s
B. Equipment

a. Asphalt Distributor, 10ft wide (5ton) 1 7.00

b. Power broom (2m wide) 1 7.00

Sub-Total for B
C. Total (A+B)
D. Output per hour = 1.00 l.s
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. CSB- 3 Bitumen drums 39.00

(w/ 3% wastage)

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD
 DETAILED UNIT PRICE ANALYSIS
PROJECT NAME Proposed Asphalt Overlay Using Instapave Surface Treatment of Second - Third -
: Fourth St., and First - Second Avenue
LOCATION : MEZ I, Ibo, Lapu-Lapu City
ITEM NO. : 304A
DESCRIPTION : Instapave System for Road Surface Treatment
Quantity : 1.00 length = lm
Output per hour - As Submitted : 1.00
Unit of Measurement : l.s
Area : 13,598.00 sq.m

No.of
Designation No. of Days Hourly Rate Amount
Person/s
A. Labor

a. Construction Foreman 1 58.00

b. Leadman/Technician 1 58.00
c. Light Skilled Operator 1 58.00
d. Skilled Worker 3 58.00
e. Unskilled Laborer 5 58.00

Sub-Total for A
No.of
Name and Capacity No. of Days Hourly Rate Amount
Unit/s
B. Equipment

a. Slurry Truck 1 58.00

b. Cargo Truck (2-5mt) 1 58.00
c. Service Truck (2-5mt) 1 58.00
d. Pneumatic Tire Roller (10 MT) 1 10.00
e. Payloader (1.5m³) 1 5.00

Sub-Total for B
C. Total (A+B)
D. Output per hour = 1.00
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bags 88.00

b. Fine Aggregates cu.m 227.00
c. Fine sand cu.m 39.00
d. Water liters 54,000.00
e. CSB- 3 Bitumen (Surface preparation) drums 22.00
f. CSB- 3 Bitumen (Overlay w/ 5% wastage) drums 252.00

Sub-Total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K.Total Unit Cost (G + H + I + J) -

Note: Minimum Wage Rate (Under W.O.No.ROVII-22 Effective 05 January 2020) for Class A Cities = P404.00 per day

Prepared by: Checked/Reviewed by:

ARIANNE FLOR P. MAQUINAD LOUIE EVANS E. ESOTO

ESO-III Division Chief, EMD