COMPUTATION OF LABOR RATES

PROVINCE: QUIRINO AND BATANES

Labor Basic Wage Rate Rate

Resource PHIL
Description Cost Leaves 13th SSS/EC PAG-IBIG Per Per
Code Daily Monthly HEALTH
Index Month Day

Foreman 1.80 720.00 18,000.00 720.00 1,500.00 1,645.00 375.60 100.00 22,340.60 893.62
Leadman 1.65 660.00 16,500.00 660.00 1,375.00 1,475.00 344.30 100.00 20,454.30 818.17
Heavy Equipment Operator 1.50 600.00 15,000.00 600.00 1,250.00 1,304.17 313.00 100.00 18,567.17 742.69
Higly-Skilled Labor 1.50 600.00 15,000.00 600.00 1,250.00 1,347.50 313.00 100.00 18,610.50 744.42
Higly-Skilled Labor 1.40 560.00 14,000.00 560.00 1,166.67 1,242.50 292.13 100.00 17,361.30 694.45
Driver 1.30 520.00 13,000.00 520.00 1,083.33 1,157.50 271.27 100.00 16,132.10 645.28
Skilled Labor 1.30 520.00 13,000.00 520.00 1,083.33 1,157.50 271.27 100.00 16,132.10 645.28
Semi-Skilled 1.20 480.00 12,000.00 480.00 1,000.00 1,072.50 250.40 100.00
Unskilled Labor 1.00 400.00 10,000.00 400.00 833.33 902.50 208.67 100.00 12,444.50 497.78

Minimum Wage Rate (Wage Order No. RTWPB-II-14), Non-Agriculture= 400.00

Basic Daily Compensation = Minimum Wage Multiplied by the Labor Index Per Category
Service Incentive Leave/Paternity/Paternal= Basic Daily Wage * 25 days per month *12/300 days
Bonus, 13th Month Pay = Basic Monthly Pay/12
SSS Contribution = Graduated Amount Representing Employer's Contribution
Phil Health = Graduated Amount Representing Employer's Contribution
Pag-Ibig = 2% of Basic Monthly Compensation below P5,000 and P100 above P5,000
Employer's Compensation Contribution = 100.00
Monthly Rate = Daily Rate per 25 days per month
Daily Rate = Monthly Rate/25 days per month
Hourly Rate = Daily Rate/8 hours per day
 Rate
Per
Hour

111.70
102.27
92.84
93.05
86.81
80.66
80.66

62.22

d P100 above P5,000

SUMMA
RY OF
QUANTI
ITEM NO.
TIES

B.3

B.5

B.7(2)

B.9

803(1)a

804(1)a

804(4)

900(1)c2

900(1)c4

900(1)c5
 902(1)a

903(2)

1001(6)

1001(8)

1001(9)

1002(4)

1002(24)

1003(1)b2

1010(2)a

1010(2)b

1012(4)a

1016(1)a

1018(1)

1018(2)

1027(1)

1032(1)a

1032(1)b

1046(2)a1

1046(2)a2
 1100(10)

1101(33)

1102(1)

1103(1):

1200(4)b:

1200(13)a

NOTE : QUANTITIES OF VARIOUS ITEMS ARE SUBJECT TO DECREASE OR INCREASE AS

AGGREGATES
SOURCES
SHALL BE
MAINLAND
DESCRIPTION

VOLUME II

A. FACILITIES FOR THE ENGINEER

B. OTHER GENERAL REQUIREMENTS

PERMITS AND CLEARANCES

PROJECT BILLBOARD/SIGNBOARD

OCCUPATIONAL SAFETY AND HEALTH PROGRAM

MOBILIZATION/DEMOBILIZATION

VOLUME III - DIVISION I

A. EARTHWORKS
STRUCTURE EXCAVATION (COMMON SOIL)

EMBANKMENT ( FROM STRUCTURE EXCAVATION)

GRAVEL FILL

B. PLAIN AND REINFORCED CONCRETE WORK

STRUCTURAL CONCRETE (FOOTING AND SLAB ON FILL), CLASS A 7 DAYS

STRUCTURAL CONCRETE (COLUMNS), CLASS A 28 DAYS

STRUCTURAL CONCRETE (BEAMS AND SUSUSPENDED SLAB), CLASS A 28 DAYS

REINFORCING STEEL (DEFORMED), GRADE 40

FORMWORKS AND FALSEWORKS

VOLUME III - DIVISION II

C. FINISHING AND OTHER CIVIL WORKS

CATCH BASIN, CONCRETE

SEWERLINE WORKS

STORM DRAINAGE AND DOWNSPOUT

PLUMBING FIXTURES AND ACCESSORIES

COLD WATER LINES

CEILING, 4.50 MM MARINE PLYWOOD ON WOOD FRAMING

HOLLOW CORE FLUSHDOOR

DOORS (WOOD PANEL)

TEMPERED GLASS WINDOWS (6mm Thick)

WATERPROOFING (CEMENT BASE)

GLAZED TILES AND TRIMS

UNGLAZED TILES

CEMENT PLASTER FINISH

PAINTING WORKS (MASONRY/CONCRETE)

PAINTING WORKS (WOOD)

CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK

CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK

 D. ELECTRICAL

CONDUITS, BOXES & FITTINGS

WIRES & WIRING DEVICES

PANEL BOARD WITH MAIN AND BRANCH BREAKERS

LIGHTING FIXTURES

E. MECHANICAL

PROPELLER, CEILING FAN

AIRCONDITIONING, PACKAGE/SPLIT TYPE

QUANTITIES OF VARIOUS ITEMS ARE SUBJECT TO DECREASE OR INCREASE AS PER ACTUAL FIELD REQ
QTY. UNIT REMARKS

1.00 Lump Sum

2.00 Each

1.00 Lump Sum

1.00 Lump Sum

70.098
Cubic Meter
67.198
Cubic Meter

Cubic Meter

26.29 Cubic Meter

6.92 Cubic Meter

26.35 Cubic Meter

7,994.80 Kilogram

270.35 Square Meter

9.00 Each ALL

1.00 Lump Sum SECOND FLOOR ONLY

1.00 Lump Sum SECOND FLOOR ONLY

1.00 Lump Sum ALL

1.00 Lump Sum SECOND FLOOR ONLY

Square Meter SECOND FLOOR ONLY

SECOND FLOOR CR
5.88 Square Meter DOORS ONLY
SECOND FLOOR DOORS
9.70 Square Meter ONLY
SECOND FLOOR
9.62 Square Meter WINDOWS ONLY
SECOND FLOOR CR AND
128.49 Square Meter ROOF DECK

155.10 Square Meter SECOND FLOOR ONLY

SECOND FLOOR CR,
13.90 Square Meter TERRACE AND STAIRS
SECOND FLOOR AND
536.80 Square Meter CONCRETE FENCE

203.07 Square Meter ALL, INCLUDING FENCE

SECOND FLOOR CEILING
Square Meter AND DOORS
SECOND
SECOND FLOOR
FLOOR
72.60 Square Meter INTERIOR
EXTERIORWALLS
WALLS,
PARKING LOT AND
195.80 Square Meter OUTDOOR STAIR WITH
 Lump Sum Second Floor Only

Lump Sum Second Floor Only

Lump Sum Second Floor Only

Lump Sum Second Floor Only

Set Second Floor Only

Lump Sum Second Floor Only

R ACTUAL FIELD REQUIREMENT.

 PROJECT DURATION COMPUTATION

STANDARD PROJECT DURATION FOR THE PROVINCE OF BATANES

AS SUBMITTED BY DISTRICT OFFICE AS EVALUATED BY BOC
Project PROJECT DURATION FOR PROJECT DURATION FOR
Project PROJECT DURATION
Project Cost Duration (D.O. DURATION FOR ITBAYAT & ITBAYAT & SABTANG
Category FOR BATAN ISLAND
44 Series 2012) BATAN ISLAND SABTANG ISLAND
5M and Below 37 Days 64 Days 166 Days 51 Days 102 Days
A. ROADS Above 5M to 20M 121 Days 229 Days 638 Days 175 Days 380 Days
Above 20M to 50M 179 Days 449 Days 1471 Days 314 Days 570 Days
5M and Below 140 Days 167 Days 269 Days 154 Days 205 Days
B. BRIDGES Above 5M to 20M 162 Days 270 Days 679 Days 216 Days 421 Days
Above 20M to 50M 192 Days 462 Days 1484 Days 327 Days 583 Days
C. FLOOD 5M and Below 98 Days 184 Days 286 Days 112 Days 163 Days
CONTROL & Above 5M to 20M 186 Days 417 Days 826 Days 240 Days 445 Days
DRAINAGE Above 20M to 50M 242 Days 657 Days 1679 Days 377 Days 633 Days
5M and Below 60 Days 87 Days 189 Days 74 Days 125 Days
D. SCHOOL
Above 5M to 20M
BUILDING
Above 20M to 50M

AMOUNT (M) DURATION ASSUMPTIONS:

20.00 = 500 Submission of Plan, POW & ABC = November 10, 2023
Appropriation 5.00 = 125 Approval of Plan, POW & ABC = November 20, 2023
10.00 = X Procurement Period = 45.00 Days
Assumed NTP = January 4, 2024
15.00 375 Project Duration = 250.00 CD
=
10.00 500 - X Assumed End of Project = September 10, 2024
Assumed End of Contract = September 28, 2024
Contract Duration = 268.00 CD
3750 Contract Duration = 268 CD
500 - X =
15.00

500 - X = 250.000 Workable/Non-Workable Days = 18.00 CD

Average No. of Days per Month = 71.00 Days
X = 250.00 Maximum Project Duration in 1 Year = 360.00 CD
250.00 Minimum Project Duration in 1 Year = 74.00 CD
SAY X = 250.00 CD
 PROJECT DETAILS
RO/DEO

Implementing Office : DPWH BATANES DEO

Project Component Description : CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES;

CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2

Project ID : BP00XXXXXXLZ

Project Component ID : BP00XXXXXXLZ-CW1

Project Location : BRGY. CHAVAYAN, SABTANG BATANES

Station Limits : N/A

Appropriation : Php 10,000,000.00

Fund Source : GAA FY 2024

Net Length

(a) Road : N/A

1 :

(b) Bridge : N/A

(c) Others : 1.00 Building (12.4m x 8.5m Building)

Target Start Date : March 5, 2024 ISSUANCE OF NTP

Total Project Duration : 250.00 Calendar Days

No. of Pre-determined/Unworkable days : 0.00 Due to Bad Weather/Bad Sea Condition

Workable/Non-Workable days : 18.00 Calendar Days (Sundays and Holidays)

Contract Duration : 268.00 Calendar Days

SIGNATORIES
NAME POSITION TITLE

Prepared by : KING JAYLORD S. BAUTISTA Engineer II

Reviewed/Submitted : JESUS REYMER C. ANAY Chief, Planning and Design Section

Recommending Approval : RODERICK V. HORNEDO Officer-in-Charge, Office of the Assistant District Engineer

Approved : ROMMEL E. FABI District Engineer

CONTROLLER
Controller :

EVALUATOR
Evaluator :
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
BATANES DISTRICT ENGINEERING OFFICE
OFFICE OF THE DISTRICT ENGINEER
Brgy. Kayvaluganan, Basco, Batanes
FORM-POW-CE-24BA-0047

PROGRAM OF WORK/BUDGET COST

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE
Project Name : BUILDING (BARANGAY HALL) PHASE 2 Net Length : (a) Road NONE -
Project ID : Appropriation
Project Component ID : (b) Bridge NONE
Project Location : (c) Others 1.00 Building (12.4m x 8.5m Building)
Work Location : Target Start Date : -
: Total Project Duration : 268.00 C.D.
Appropriation : PHP 10,000.00 No. of Pre-determined unworkable days :
Source of Fund : FY 2024 GAA (FOR FUNDING) Workable/Non-Workable Days : 18.00 C.D.

AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part A: Facilities for the Engineer 0.00% -
B: Other General Requirements 6.00% 479,385.56
C: Earthworks PLEASE SEE FORM-POW-CE-21BA-
0019-D 1.69% 134,704.15
D: PLAIN AND REINFORCED CONCRETE WORKS FORM-POW-CE-24BA-0047-D 47.62% 3,805,583.08
E: FINISHING AND OTHER CIVIL WORKS 23.93% 1,912,419.45
G: ELECTRICAL 11.10% 887,171.13
H: MECHANICAL 9.67% 772,675.96
Total 100.00% 7,991,939.32 - -
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
A. Labor 1,090,365.37 A. Total Direct Cost 7,991,939.32 -
B. Materials 6,701,026.16 B. OCM and Profit 1,436,632.10 -
C. Rental of Equipment 200,547.80 C. Value Added Tax 471,428.57 -
D. Provisional Sum - D. Total Construction Cost 9,900,000.00 -
PLEASE SEE FORM-POW-CE-21BA-0019-D E. Dayworks - E. Eng'g & Administrative Overhead, 1.00% 100.00 -
FORM-POW-CE-24BA-0047-B F. Total Direct Cost (Sum of A - E) 7,991,939.32 F. Permits & Clearances -
G. OCM and Profit 1,436,632.10 G. Tree Planting - #REF!
H. Value Added Tax 471,428.57 #REF!
I. Eng'g & Administrative Overhead, 1.00% 100.00
J. Permits & Clearances
K. Tree Planting
11. TOTAL ESTIMATED COST 9,900,100.00 H. TOTAL ESTIMATED COST 9,900,100.00 #REF!

Preparation & Submission: Approval (based on the Delegated Authority):

Prepared by 'Checked/Submitted by Recommending Approval: Approved:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO ROMMEL E. FABI
Engineer II Chief, Planning & Design Section Officer-In-Charge District Engineer
Planning and Design Section Office of the Assistant District Engineer Batanes District Engineering Office
 FORM-POW-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGWAYS
Batanes District Engineering Office
Brgy. Kayvaluganan, Basco, Batanes

PROGRAM OF WORKS/BUDGET COST

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047

Work Location:
Chainage Station limits Coordinates
Project Component ID Infra ID Start End
Start End Start End
X Y X Y
BP00XXXXXXLZ-CW1 - - - - - - - -

Alloted Amount:
Project Component ID Estimated Project Component Cost
BP00XXXXXXLZ-CW1 9,900,000.00

Fund Source:
Project ID Funding Agreement Funding Organization

BP00XXXXXXLZ General Appropriation Act FY 2024 Government of the Philippines

Physical Target:
Infra Type Project Component ID Target Amount Unit Measurement
CONSTRUCTION OF MULTI-PURPOSE
FACILITIES
BP00XXXXXXLZ-CW1 1.00 Building

Planned Start Date: January 04, 2024

Planned End Date: September 28, 2024
Contract Duration: 268.00 Calendar Days
Workable Days: 250.00 Calendar Days
No. Of Predetermined/Unworkble Days: 18.00 Calendar Days

Preparation and Submission:

Prepared by: Checked/Submitted by:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY

Engineer II Chief, Planning and Design Section
Batanes District Engineering Office Batanes District Engineering Office

Approval (based on Delegated Authority)

Recommending Approval: Approval:

RODERICK V. HORNEDO ROMMEL E. FABI

Officer-in-Charge District Engineer
Office of the Assistant District Engineer Batanes District Engineering Office
Batanes District Engineering Office

Date Generated: Monday, May 05, 2025

 FORM-POW-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGWAYS
Batanes District Engineering Office
Brgy. Kayvaluganan, Basco, Batanes

PROGRAM OF WORKS/BUDGET COST

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047

Breakdown of Expenditure:
Description As Submitted As Evaluated
A. Labor 1,090,365.37 -

B. Materials 6,701,026.16 -

C. Rental Equipment 200,547.80 -

D. Provisional Sum -

E. Dayworks -

F. Total Direct Cost (Sum of A - E) 7,991,939.32 -

G. OCM and Profit 1,436,632.10 -

H. 5% Value Added Tax 471,428.57 -

I. Total Construction Cost (Sum of F - H) 9,900,000.00 -

J. Eng'g & Administrative Overhead, (1%) 100,000.00 -

TOTAL ESTIMATED COST 10,000,000.00 -

As Submitted As Evaluated
Description of Works to be Done
% Total Total Direct Cost % Total Total Direct Cost
Project Component
Project Component Description
ID

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT

BP00XXXXXXLZ-CW1 SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE 100.00 7,991,939.32 - -
BUILDING (BARANGAY HALL) PHASE 2

Total: 100.00 7,991,939.32 - -

Preparation and Submission:

Prepared by: Checked/Submittted by:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY

Engineer II Chief, Planning and Design Section
Batanes District Engineering Office Batanes District Engineering Office

Approval (based on Delegated Authority)

Recommending Approval: Approved:

RODERICK V. HORNEDO ROMMEL E. FABI

Officer-in-Charge District Engineer
Office of the Assistant District Engineer Batanes District Engineering Office
Batanes District Engineering Office

Date Generated: Monday, May 05, 2025

 FORM-POW-CE-24BA-0047-B
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

MINIMUM EQUIPMENT REQUIREMENT

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047
Number of Equipment
No. Equipmet Description Capacity
As Submitted As Evaluated

1 Applicator Machine
2 Backhoe (0.80 cu.m.) 1
3 Backhoe with Breaker, SE 130 LC-2, 0.80 m3/1.04 yd3 0.80 m3/1.04 yd3
4 Backhoe, SE 130 LC-2, 0.80 m3/1.04 yd3 0.80 m3 / 1.04 yd3
5 Bar Bender,25mm maximum Rebar dia., Three Phase 1
6 Bar Cutter,25mm maximum rebar dia.(grade 40),single phase 1
7 Boom Truck (2-5T)
8 Chainsaw
9 Cargo/Sevice Truck (2-5T)
10 Cargo/Sevice Truck (6-10T)
11 Concrete Batch Plant
12 Concrete Saw
13 Concrete Paver
14 Concrete vibrator, flexible Shaft Type Head w/ 5 Amperes 1
15 Cutting Outfit 1
16 Dump Truck(12 cu.yd) 12 yd3 1
17 Gen Set
18 Hand Drill, Electric 1
19 Kneading Machine
20 Motorized Road Grader, 140 HP
21 One Bagger Mixer 4-6 ft3/min 1
22 Payloader,1.50 cu.m.,LX80-2C
23 Plate Compactor,400-500 Gasoline Engine
24 Vibratory Roller ,10MT ,SD100DC
25 Transit Mixer(5-6 cu.yd)
26 Water Truck(16000L)
27 Welding Machine,Electric Driven,500A 1
Total: 9.00
 FORM-ABC-CE-24BA-0047-SUMMARY
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT (SUMMARY)

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047
Contract Duration: 268.00
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS EVALUATED
VOLUME II - PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 479,385.56 12% 8% 30,600.30 25,499.29 56,099.59 535,485.15

Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

TOTAL MARK-UP
ITEM NO. DESCRIPTION TOTAL DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS EVALUATED
VOLUME III - PART A EARTHWORKS
AS SUBMITTED 134,704.15 12% 8% 26,940.83 8,082.25 35,023.08 169,727.23
AS EVALUATED
VOLUME III - PART B PLAIN AND REINFORCED CONCRETE WORKS
AS SUBMITTED 3,805,583.08 12% 8% 761,116.62 228,334.98 989,451.60 4,795,034.68
AS EVALUATED
VOLUME III - PART C FINISHING AND OTHER CIVIL WORKS
AS SUBMITTED 1,912,419.45 12% 8% 385,599.40 114,900.94 500,500.34 2,412,919.79
AS EVALUATED
VOLUME III - PART D ELECTRICAL
AS SUBMITTED 887,171.13 12% 8% 56,140.11 47,165.56 103,305.67 990,476.80
AS EVALUATED
VOLUME III - PART E MECHANICAL
AS SUBMITTED 772,675.96 12% 8% 176,234.85 47,445.54 223,680.39 996,356.35
AS EVALUATED
TOTAL OF PROJECT COMPONENT
AS SUBMITTED 7,512,553.77 1,406,031.80 445,929.28 1,851,961.08 9,364,514.85
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 7,991,939.32 1,436,632.10 471,428.57 1,908,060.68 9,900,000.00

Preparation & Submission: Approval (based on the Delegated Authority)

Prepared by: Checked/Submitted by: Recommended Aproval: Approved:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO ROMMEL E. FABI
Engineer II Chief, Planning and Design Section Officer-in-Charge, Office of the Assistant District Engineer District Engineer
Planning & Design Section Batanes District Engineering Office Batanes District Engineering Office Batanes District Engineering Office

19 of 126
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT (SUMMARY)

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: #REF!
Contract Duration: 268.00 CW1
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED #N/A 12% 8% 30,600.30 #N/A #N/A #N/A

Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

TOTAL MARK-UP
ITEM NO. DESCRIPTION TOTAL DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS EVALUATED
PART C EARTHWORKS
AS SUBMITTED #N/A #REF! #REF! #N/A #N/A #N/A #N/A
AS EVALUATED
PART D SUB-BASE AND BASE COURSE
AS SUBMITTED #N/A #REF! #REF! #N/A #N/A #N/A #N/A
AS EVALUATED
PART E SURFACE COURSES
AS SUBMITTED #N/A #REF! #REF! #N/A #N/A #N/A #N/A
AS EVALUATED
TOTAL OF PROJECT COMPONENT
AS SUBMITTED #N/A #N/A #N/A #N/A #N/A
AS EVALUATED
GRAND TOTAL
AS SUBMITTED #N/A #N/A #N/A #N/A #N/A

Preparation & Submission: Approval (based on the Delegated Authority):

Prepared by: Checked/Reviewed by: Submitted by: Recommending Approval: Approved:

JESUS REYMER C. ANAY LOUELLE V. ELIGADO PRUDENCIO V. VALIENTE ARSENIO A. VIOLA ROMMEL E. FABI
Engineer II Engineer II Chief, Planning & Design Section Asst. District Engineer District Engineer
Planning & Design Section Planning & Design Section
 ACEL RATE
Minimum Fuel Maximum Fuel Average Fuel Batanes
Flywheel Manila Fuel Fuel Price Additional NEW Hourly
Description Model Capacity Hourly Rate Daily Rate Consumption Consumption Consumption Fuel
Horsepower Price Diference Hourly Rate Rate
(LTR./HR.) (LTR./HR.) (LTR./HR.) Price
1. Earthmoving Equipment
Bulldozer, D6H SERIES II PSDS/DD D6H SERIES II PSDS/DD 165.0 P 3,379.00 27,032.00 17.50 25.00 21.25 45.00 68.00 23.00 488.75 P 3,867.75
Bulldozer with Ripper, D6H SERIES II PSDS/DD D6H SERIES II PSDS/DD 165.0 P 3,885.85 31,086.80 17.50 25.00 21.25 45.00 68.00 23.00 488.75 P 4,374.60
Payloader, LX80-2C, 1.50m3/1.95 yd3 LX80-2C 1.50m3/1.95 yd3 110.0 P 1,733.00 13,864.00 12.21 45.00 68.00 23.00 280.83 P 2,013.83
Motorized Road Grader (140 hp), G710A G710A 140.0 P 2,173.00 17,384.00 10.00 16.00 13.00 45.00 68.00 23.00 299.00 P 2,472.00
Road Grader with Scarifier, G710A G710A 140.0 P 2,824.90 22,599.20 10.00 16.00 13.00 45.00 68.00 23.00 299.00 P 3,123.90
2. Compaction Equipment
Pneumatic Tire Roller, 9-WHL, 9.00X20, 4PR, 10 m 9-WHL, 9.00X20, 4PR 10 mt 107.0 P 561.00 4,488.00 11.88 45.00 68.00 23.00 273.17 P 834.17
Vibratory Roller, SD100DC, 10 mt SD100DC 10 mt 125.0 P 1,846.00 14,768.00 13.88 45.00 68.00 23.00 319.13 P 2,165.13
Tandem Steel Roller, CC421, 10.10 mt CC421 10.10 mt 123.4 P 1,652.00 13,216.00 13.70 45.00 68.00 23.00 315.04 P 1,967.04
Plate Compactor (5hp), 400-500 Gasoline Engine 400-500 Gasoline Engine 5.0 P 123.00 984.00 0.56 45.00 68.00 23.00 12.77 P 135.77
3. Lifting Equipment
Crawler Crane with Bucket, 36-40 mt All Models 36-40 mt 190.0 P 1,902.00 15,216.00 21.09 45.00 68.00 23.00 485.07 P 2,387.07
Truck Mounted Crane, 31-35 mt All Models 31-35 mt 238.0 P 1,861.00 14,888.00 26.42 45.00 68.00 23.00 607.61 P 2,468.61
Truck Mounted Crane, 41-45 mt All Models 41-45 mt 246.0 P 2,606.00 20,848.00 27.31 45.00 68.00 23.00 628.04 P 3,234.04
4. Excavating Equipment
Backhoe, SE 130 LC-2, 0.80 m3/1.04 yd3 SE 130 LC-2 0.80 m3/1.04 yd3 99.0 P 1,537.00 12,296.00 6.70 8.70 7.70 45.00 68.00 23.00 177.10 P 1,714.10
Backhoe with Breaker, SE 130 LC-2, 0.80 m3/1.04 yd3 SE 130 LC-2 0.80 m3/1.04 yd3 99.0 P 1,998.10 15,984.80 6.70 8.70 7.70 45.00 68.00 23.00 177.10 P 2,175.20
Backhoe, Wheel Mounted, PW60N-1, 0.28 m3/0.37 PW60N-1 0.28 m3/0.37 yd3 50.0 P 922.00 7,376.00 10.00 12.00 11.00 45.00 68.00 23.00 253.00 P 1,175.00
5. Foundation Equipment
Vibro Hammer, DPD600T Hydraulic Pile Driver, 60 DPD600T Hydraulic Pile Driver 60 ton 201.0 P 2,123.00 16,984.00 22.31 45.00 68.00 23.00 513.15 P 2,636.15
6. Asphalting Equipment
Asphalt Distributor, ROSCO/5 ton, 3000 USG ROSCO/5 ton 3000 USG 100.0 P 936.00 7,488.00 11.10 45.00 68.00 23.00 255.30 P 1,191.30
Asphalt Paver, NF220BIIVDM NF220BIIVDM 80.0 P 1,833.00 14,664.00 8.88 45.00 68.00 23.00 204.24 P 2,037.24
7. Concreting Equipment
Concrete Screeder, Wacker Truss Screed Wacker Truss Screed 5.5 P 545.00 4,360.00 0.61 45.00 68.00 23.00 14.04 P 559.04
Concrete Paver, COMMANDER III, FOUR-TRACK COMMANDER III, FOUR-TRACK P 6,765.00 54,120.00 0.00 45.00 68.00 23.00 - P 6,765.00
One Bagger Mixer, 4-6 ft3/min 4-6 ft3/min P 172.00 1,376.00 0.00 45.00 68.00 23.00 - P 172.00
Transit Mixer, 5-6 yd3 All Models 5-6 yd3 175.0 P 1,318.00 10,544.00 19.43 45.00 68.00 23.00 446.78 P 1,764.78
8. Hauling Equipment
Dumptruck, 12 yd3 All Models 12 yd3 290.0 P 1,420.00 11,360.00 32.19 45.00 68.00 23.00 740.37 P 2,160.37
Cargo/Service Truck, 2-5 mt All Models 2-5 mt 160.0 P 783.00 6,264.00 17.76 45.00 68.00 23.00 408.48 P 1,191.48
Boom Truck, 2-5 mt All Models 2-5 mt 160.0 P 1,017.90 8,143.20 17.76 45.00 68.00 23.00 408.48 P 1,426.38
Cargo Truck, 9-10 mt All Models 9-10 mt 270.0 P 1,212.00 9,696.00 29.97 45.00 68.00 23.00 689.31 P 1,901.31
WaterTruck/Pump, 16000L All Models 16000L 360.0 P 2,450.00 19,600.00 39.96 45.00 68.00 23.00 919.08 P 3,369.08
Water Truck, 1000 gal All Models 1000 gal 90.0 P 1,065.00 8,520.00 9.99 45.00 68.00 23.00 229.77 P 1,294.77
9. Air Equipment
Air Compressor, 356-450 cfm All Models 356-450 cfm 130.0 P 965.00 7,720.00 14.43 45.00 68.00 23.00 331.89 P 1,296.89
Air Compressor, 161-185 cfm All Models 161-185 cfm 69.0 P 502.00 4,016.00 7.66 45.00 68.00 23.00 176.16 P 678.16
Air Compressor, 15-35 cfm All Models 15-35 cfm 20.0 P 205.00 1,640.00 2.22 45.00 68.00 23.00 51.06 P 256.06
Diamond Drill, CP-8 CP-8 P 201.25 1,610.00 0.00 45.00 68.00 23.00 - P 201.25
Jackhammer P 150.00 1,200.00 0.00 45.00 68.00 23.00 - P 150.00
Pneumatic Drilling Machine P 170.00 1,360.00 0.00 45.00 68.00 23.00 - P 170.00
10. Pumping Equipment
Water Pump, 100m mm suction Ø, 2667 lpm 2667 lpm (output/discharge) 50 16.0 1.78
(output/discharge), 50 P 266.25 2,130.00 45.00 68.00 23.00 40.85 P 307.10
12. Shop Equipment
Welding Machine, Gas/Diesel Driven, 300 ampere Gas/Diesel Driven 300 ampere 48.0 P 371.00 2,968.00 5.33 45.00 68.00 23.00 122.54 P 493.54
13. Special Support Equipment
Chainsaw, HUSQVARNA 2100 CD with CR22, 7 ft
HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in Standard Blade 0.00
Reach, 9 in Standard Blade P 75.36 602.88 45.00 68.00 23.00 - P 75.36
14. Miscellaneous Equipment
Concrete Vibrator, Flexible Shaft Type 2" Head Ø
Flexible Shaft Type 2" Head Ø with 5 Amperes Gasoline Drive Unit 0.00
with 5 Amperes Gasoline Drive Unit P 91.25 730.00 45.00 68.00 23.00 - P 91.25
Concrete Saw (7.5 hp), 14" Blade Ø with 4 3/4"
14" Blade Ø with 4 3/4" Cutting Depth 7.5 0.83
Cutting Depth P 32.63 261.04 45.00 68.00 23.00 19.15 P 51.78
Bar Cutter, 25 mm Maximum Rebar Ø (Grade
25 mm Maximum Rebar Ø (Grade 40), Single Phase 0.00
40), Single Phase P 219.75 1,758.00 45.00 68.00 23.00 - P 219.75
Bar Bender, 25 mm Maximum Rebar Ø, Three Pha 25 mm Maximum Rebar Ø, Three Phase P 351.50 2,812.00 0.00 45.00 68.00 23.00 - P 351.50
15. Plants fully modulating burner. Fuel feed system. Screening-Weighing-
Asphalt Concrete Plant Mixing
supply System,
system. hot elevator,
Aggregate vibrating
storage screen,
bins with hot bins,
vibrators andweighing
conveyors P 4,286.63 34,293.04 0.00 45.00 68.00 23.00 - P 4,286.63
Concrete Batch Plant (30m³) scale and twinshaft
system. pugmill
Weigh hopper mixer.
with Dust collection
electronic and
loadcell for filler feeding
aggregates, P 1,759.50 14,076.00 0.00 45.00 68.00 23.00 - P 1,759.50
18. Others cement, water and admixture. Central twinshaft mixer. Hydraulic
Power Broom, Towed Type, With Engine 2 m
With Engine 2 m wide 6-30 km/h Sweeping Capacity 0.00
wide 6-30 km/h Sweeping Capacity P 130.54 1,044.32 45.00 68.00 23.00 - P 130.54
Hydroseeding Machine P 952.00 7,616.00 0.00 45.00 68.00 23.00 - P 952.00
Applicator Machine P 93.75 750.00 0.00 45.00 68.00 23.00 - P 93.75
Kneading Machine P 187.50 1,500.00 0.00 45.00 68.00 23.00 - P 187.50
Drop Hammer P 200.00 1,600.00 0.00 45.00 68.00 23.00 - P 200.00
Cutting Outfit P 45.45 363.60 0.00 45.00 68.00 23.00 - P 45.45
Steel Wheel w/ Nylon Rope P 300.00 2,400.00 0.00 45.00 68.00 23.00 - P 300.00
Improvised Bamboo w/ Bucket P 200.00 1,600.00 0.00 45.00 68.00 23.00 - P 200.00
Asphalt Kettle/Drum P 10.00 80.00 0.00 45.00 68.00 23.00 - P 10.00
* All Equipments are considered Diesel Fueled. Used 0.111 Liters/HP Average Fuel Consumption.

SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY:

 PRUDENCIO V. VALIENTE ARSENIO A. VIOLA ROMMEL E. FABI
CHIEF, PLANNING & DESIGN SECTION ASST. DISTRICT ENGINEER DISTRICT ENGINEER
 FORM-ABC-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047
Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

Contract Duration: 268.00

TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST UNIT COST
% VALUE
VOLUME II - PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.3 (1) PERMITS AND CLEARANCES Lump Sum
AS SUBMITTED 1.00 121,764.29 0% - 6,088.21 6,088.21 127,852.50 127,852.50
AS EVALUATED
B.5 (1) PROJECT BILLBOARD/SIGNBOARD Each
AS SUBMITTED 2.00 17,092.66 20% 3,418.53 1,025.56 4,444.09 21,536.75 10,768.38
AS EVALUATED
B.7 (1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM Lump Sum
AS SUBMITTED 1.00 339,772.09 8% 27,181.77 18,347.69 45,529.46 385,301.55 385,301.55
AS EVALUATED
B.9 (1) MOBILIZATION/DEMOBILIZATION Lump Sum
AS SUBMITTED 1.00 756.51 0% - 37.83 37.83 794.34 794.34
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 479,385.56 30,600.30 25,499.29 56,099.59 535,485.15
VOLUME III - PART A EARTHWORKS
AS EVALUATED
803(1)a STRUCTURE EXCAVATION (COMMON SOIL) Cubic Meter
AS SUBMITTED 52.14 13,768.04 20% 2,753.61 826.08 3,579.69 17,347.73 332.71
AS EVALUATED
804(1)a EMBANKMENT ( FROM STRUCTURE EXCAVATION) Cubic Meter
AS SUBMITTED 31.28 6,388.52 20% 1,277.70 383.31 1,661.01 8,049.53 257.31
AS EVALUATED
804(4)7 GRAVEL FILL Cubic Meter
AS SUBMITTED 15.64 114,547.60 20% 22,909.52 6,872.86 29,782.38 144,329.97 9,227.08
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 134,704.15 26,940.83 8,082.25 35,023.08 169,727.23
VOLUME III - PART B PLAN AND REINFORCED CONCRETE WORKS

AS EVALUATED
900(1)a STRUCTURAL CONCRETE CLASS A - 7 DAYS Cubic Meter
AS SUBMITTED 41.36 671,543.49 20% 134,308.70 40,292.61 174,601.31 846,144.80 20,458.05
AS EVALUATED
900(1)b STRUCTURAL CONCRETE CLASS A - 14DAYS Cubic Meter
AS SUBMITTED 14.09 237,452.54 20% 47,490.51 14,247.15 61,737.66 299,190.20 21,234.22
AS EVALUATED
900(1)c STRUCTURAL CONCRETE CLASS A 28 DAYS Cubic Meter
AS SUBMITTED 52.09 877,849.73 20% 175,569.95 52,670.98 228,240.93 1,106,090.67 21,234.22
AS EVALUATED
902(1)a1 REINFORCING STEEL (DEFORMED), GRADE 40 Kilogram
AS SUBMITTED 17,567.79 1,677,812.58 20% 335,562.52 100,668.76 436,231.27 2,114,043.86 120.34
AS EVALUATED
903(2) FORMWORKS AND FALSEWORKS Square Meter
AS SUBMITTED 567.31 340,924.73 20% 68,184.95 20,455.48 88,640.43 429,565.17 757.20
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 3,805,583.08 761,116.62 228,334.98 989,451.60 4,795,034.68
Preparation & Submission: Approval (based on the Delegated Authority)
Prepared by: Checked/Submitted by: Recommended Approval:
Approved:
KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO
ROMMEL E. FABI
Engineer II Chief, Planning & Design Section Officer-In-Charge District Engineer 23 of 126
Planning & Design Section Office of the Assistant District Engineer
 FORM-ABC-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047
Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

Contract Duration: 268.00

Prepared by: Checked/Submitted by: Recommended Approval: TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL DIRECT COST 5% VAT
Approved: TOTAL INDIRECT COST TOTAL COST UNIT COST
% VALUE
KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO
ROMMEL E. FABI
Engineer II Chief, Planning & Design Section Officer-In-Charge District Engineer
Planning & Design Section Office of the Assistant District Engineer

24 of 126
 FORM-ABC-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047
Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING
Prepared by: Recommended Approval:
Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

Contract Duration: KING JAYLORD S. BAUTISTA

268.00 RODERICK V. HORNEDO
Engineer II TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT Officer-In-Charge
TOTAL DIRECT COST
% VALUE
5% VAT TOTAL INDIRECT COST TOTAL COST UNIT COST
Planning & Design Section Office of the Assistant District Engineer
VOLUME III - PART C FINISHING AND OTHER CIVIL WORKS
AS EVALUATED
1001(5)a CATCH BASIN, CONCRETE Each
AS SUBMITTED 8.00 62,310.24 25% 15,577.56 3,894.39 19,471.95 81,782.19 10,222.77
AS EVALUATED
1001(8) SEWERLINE WORKS Lump Sum
AS SUBMITTED 1.00 27,992.22 20% 5,598.44 1,679.53 7,277.98 35,270.20 35,270.20
AS EVALUATED
1001(9) STORM DRAINAGE AND DOWNSPOUT Lump Sum
AS SUBMITTED 1.00 28,382.12 20% 5,676.42 1,702.93 7,379.35 35,761.47 35,761.47
AS EVALUATED
1002(4) PLUMBING FIXTURES AND ACCESSORIES Lump Sum
AS SUBMITTED 1.00 80,325.07 20% 16,065.01 4,819.50 20,884.52 101,209.59 101,209.59
AS EVALUATED
1002(24) COLD WATER LINES Lump Sum
AS SUBMITTED 1.00 5,215.65 20% 1,043.13 312.94 1,356.07 6,571.72 6,571.72
AS EVALUATED
1003(1)b2 CEILING, 4.50 MM MARINE PLYWOOD ON WOOD FRAMING Square Meter
AS SUBMITTED 211.00 328,714.41 20% 65,742.88 19,722.86 85,465.75 414,180.16 1,962.94
AS EVALUATED
1010(2)a HOLLOW CORE FLUSHDOOR Square Meter
AS SUBMITTED 1.05 2,136.91 20% 427.38 128.21 555.60 2,692.51 2,564.30
AS EVALUATED
1010(2)b DOORS (WOOD PANEL) Square Meter
AS SUBMITTED 11.10 83,449.49 20% 16,689.90 5,006.97 21,696.87 105,146.36 9,472.65
AS EVALUATED
1012(3)a3 TEMPERED GLASS WINDOWS (6mm Thick) Square Meter
AS SUBMITTED 19.67 147,779.07 20% 29,555.81 8,866.74 38,422.56 186,201.63 9,466.28
AS EVALUATED
1016(1)a WATERPROOFING (CEMENT BASE) Square Meter
AS SUBMITTED 142.86 74,185.77 20% 14,837.15 4,451.15 19,288.30 93,474.07 654.31
AS EVALUATED
1018(1) GLAZED TILES AND TRIMS Square Meter
AS SUBMITTED 102.04 230,195.22 20% 46,039.04 13,811.71 59,850.76 290,045.97 2,842.47

Preparation & Submission: Approval (based on the Delegated Authority)

Prepared by: Checked/Submitted by: Recommended Approval: Approved:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO ROMMEL E. FABI
Engineer II Chief, Planning & Design Section District Engineer
Planning & Design Section Officer-In-Charge
Office of the Assistant District Engineer

25 of 126
 FORM-ABC-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047
Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

Contract Duration: 268.00

TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST UNIT COST
% VALUE
VOLUME III - PART C FINISHING AND OTHER CIVIL WORKS
AS EVALUATED
1018(2) UNGLAZED TILES Square Meter
AS SUBMITTED 114.64 234,005.78 20% 46,801.16 14,040.35 60,841.50 294,847.29 2,571.94
AS EVALUATED
1027(1) CEMENT PLASTER FINISH Square Meter
AS SUBMITTED 334.60 83,202.62 20% 16,640.52 4,992.16 21,632.68 104,835.30 313.32
AS EVALUATED
1032(1)a PAINTING WORKS (MASONRY/CONCRETE) Square Meter
AS SUBMITTED 302.80 103,167.85 20% 20,633.57 6,190.07 26,823.64 129,991.49 429.30
AS EVALUATED
1032(1)b PAINTING WORKS (WOOD) Square Meter
AS SUBMITTED 11.10 4,368.61 20% 873.72 262.12 1,135.84 5,504.45 495.90
AS EVALUATED
1046(2)a1 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK Square Meter
AS SUBMITTED 55.00 96,554.41 20% 19,310.88 5,793.26 25,104.15 121,658.56 2,211.97
AS EVALUATED
1046(2)a2 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK Square Meter
AS SUBMITTED 112.30 269,403.71 20% 53,880.74 16,164.22 70,044.96 339,448.67 3,022.70
AS EVALUATED
1051(1) RAILING Lump Sum
AS SUBMITTED 1.00 51,030.28 20% 10,206.06 3,061.82 13,267.87 64,298.15 64,298.15
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED 1,912,419.45 385,599.40 114,900.94 500,500.34 2,412,919.79

Preparation & Submission: Approval (based on the Delegated Authority)

Prepared by: Checked/Submitted by: Recommended Approval: Approved:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO ROMMEL E. FABI
Engineer II Chief, Planning & Design Section District Engineer
Planning & Design Section Officer-In-Charge
Office of the Assistant District Engineer

26 of 126
 FORM-ABC-CE-24BA-0047
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

APPROVED BUDGET FOR THE CONTRACT

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047
Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

Contract Duration: 268.00

TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL DIRECT COST 5% VAT TOTAL INDIRECT COST TOTAL COST UNIT COST
% VALUE
VOLUME III - PART D ELECTRICAL
AS EVALUATED
1100(10) CONDUITS, BOXES & FITTINGS Lump Sum
AS SUBMITTED 1.00 67,362.38 20% 13,472.48 4,041.74 17,514.22 84,876.60 84,876.60
AS EVALUATED
1101(33) WIRES & WIRING DEVICES Lump Sum
AS SUBMITTED 1.00 124,412.39 20% 24,882.48 7,464.74 32,347.22 156,759.61 156,759.61
AS EVALUATED
1102(1) PANEL BOARD WITH MAIN AND BRANCH BREAKERS Lump Sum
AS SUBMITTED 1.00 56,698.87 20% 11,339.77 3,401.93 14,741.71 71,440.58 71,440.58
AS EVALUATED
1103(1) LIGHTING FIXTURES Lump Sum
AS SUBMITTED 1.00 32,226.89 20% 6,445.38 1,933.61 8,378.99 40,605.88 40,605.88
AS EVALUATED
1102(16)a1 GENERATOR (SINGLE/THREE PHASE, STANDBY) Lump Sum
AS SUBMITTED 1.00 606,470.60 0% - 30,323.53 30,323.53 636,794.13 636,794.13
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED 887,171.13 56,140.11 47,165.56 103,305.67 990,476.80
VOLUME III - PART E MECHANICAL
AS EVALUATED
1200 (1) VENTILATING EQUIPMENT Lump Sum
AS SUBMITTED 1.00 338,682.78 20% 67,736.56 20,320.97 88,057.52 426,740.30 426,740.30
AS EVALUATED
1201(1) WATER PUMPING SYSTEM Lump Sum
AS SUBMITTED 1.00 159,407.17 25% 39,851.79 9,962.95 49,814.74 209,221.91 209,221.91
AS EVALUATED
1201(9)a OVERHEAD TANK, STAINLESS Lump Sum
AS SUBMITTED 1.00 270,000.00 25% 67,500.00 16,875.00 84,375.00 354,375.00 354,375.00
AS EVALUATED
1202(6)a1 FIRE EXTINGUISHER Set
AS SUBMITTED 1.00 4,586.01 25% 1,146.50 286.63 1,433.13 6,019.14 6,019.14
AS EVALUATED
TOTAL OF PART E
AS SUBMITTED 772,675.96 176,234.85 47,445.54 223,680.39 996,356.35
AS EVALUATED
TOTAL OF PROJECT COMPONENT
AS SUBMITTED 7,512,553.77 1,406,031.80 445,929.28 1,851,961.08 9,364,514.85
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 7,991,939.32 1,436,632.10 471,428.57 1,908,060.68 9,900,000.00

Preparation & Submission: Approval (based on the Delegated Authority)

Prepared by: Checked/Submitted by: Recommended Approval: Approved:

KING JAYLORD S. BAUTISTA JESUS REYMER C. ANAY RODERICK V. HORNEDO ROMMEL E. FABI
Engineer II District Engineer
Chief, Planning & Design Section Officer-In-Charge
Planning & Design Section Office of the Assistant District Engineer

27 of 126
 FORM-POW-CE-24BA-0047-A
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

ITEMIZED BREAKDOWN
Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

DIRECT COST TOTAL UNIT COST

QTY % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED

PART A A. FACILITIES FOR THE ENGINEER

TOTAL OF PART A - - - - -

PART B. OTHER GENERAL REQUIREMENTS

B.3 (1) PERMITS AND CLEARANCES 1.00 Lump Sum 121,764.29 121,764.29 127,852.50
B.5 (1) PROJECT BILLBOARD/SIGNBOARD 2.00 Each 17,092.66 8,546.33 10,768.38
B.7 (1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.00 Lump Sum 339,772.09 339,772.09 385,301.55
B.9 (1) MOBILIZATION/DEMOBILIZATION 1.00 Lump Sum 756.51 756.51 794.34
TOTAL OF PART B 479,385.56 - 470,839.23 - 524,716.77

Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

DIRECT COST TOTAL UNIT COST

QTY % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED

PART A EARTHWORKS

803(1)a STRUCTURE EXCAVATION (COMMON SOIL) 52.14 Cubic Meter 13,768.04 264.06 332.71

804(1)a EMBANKMENT ( FROM STRUCTURE EXCAVATION) 31.28 Cubic Meter 6,388.52 204.21 257.31

804(4)7 GRAVEL FILL 15.64 Cubic Meter 114,547.60 7,323.08 9,227.08

TOTAL OF PART A 134,704.15 - 7,791.35 - 9,817.10

PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)a STRUCTURAL CONCRETE CLASS A - 7 DAYS 41.36 Cubic Meter 671,543.49 16,236.54 20,458.05
900(1)b STRUCTURAL CONCRETE CLASS A - 14DAYS 14.09 Cubic Meter 237,452.54 16,852.56 21,234.22
900(1)c STRUCTURAL CONCRETE CLASS A 28 DAYS 52.09 Cubic Meter 877,849.73 16,852.56 21,234.22
902(1)a1 REINFORCING STEEL (DEFORMED), GRADE 40 17,567.79 Kilogram 1,677,812.58 95.51 120.34
903(2) FORMWORKS AND FALSEWORKS 567.31 Square Meter 340,924.73 600.95 757.20

TOTAL OF PART B 3,805,583.08 - 50,638.11 - 63,804.02

28 of 126
 FORM-POW-CE-24BA-0047-A
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

ITEMIZED BREAKDOWN
Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

DIRECT COST TOTAL UNIT COST

QTY % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED

PART C FINISHING AND OTHER CIVIL WORKS

1001(5)a CATCH BASIN, CONCRETE 8.00 Each 62,310.24 7,788.78 10,222.77
1001(8) SEWERLINE WORKS 1.00 Lump Sum 27,992.22 27,992.22 35,270.20
1001(9) STORM DRAINAGE AND DOWNSPOUT 1.00 Lump Sum 28,382.12 28,382.12 35,761.47
1002(4) PLUMBING FIXTURES AND ACCESSORIES 1.00 Lump Sum 80,325.07 80,325.07 101,209.59
1002(24) COLD WATER LINES 1.00 Lump Sum 5,215.65 5,215.65 6,571.72
1003(1)b2 CEILING, 4.50 MM MARINE PLYWOOD ON WOOD FRAMING 211.00 Square Meter 328,714.41 1,557.89 1,962.94
1010(2)a HOLLOW CORE FLUSHDOOR 1.05 Square Meter 2,136.91 2,035.16 2,564.30
1010(2)b DOORS (WOOD PANEL) 11.10 Square Meter 83,449.49 7,517.97 9,472.65
1012(3)a3 TEMPERED GLASS WINDOWS (6mm Thick) 19.67 Square Meter 147,779.07 7,512.92 9,466.28
1016(1)a WATERPROOFING (CEMENT BASE) 142.86 Square Meter 74,185.77 519.29 654.31
1018(1) GLAZED TILES AND TRIMS 102.04 Square Meter 230,195.22 2,255.93 2,842.47
1018(2) UNGLAZED TILES 114.64 Square Meter 234,005.78 2,041.22 2,571.94
1027(1) CEMENT PLASTER FINISH 334.60 Square Meter 83,202.62 248.66 313.32
1032(1)a PAINTING WORKS (MASONRY/CONCRETE) 302.80 Square Meter 103,167.85 340.71 429.30
1032(1)b PAINTING WORKS (WOOD) 11.10 Square Meter 4,368.61 393.57 495.90
1046(2)a1 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK 55.00 Square Meter 96,554.41 1,755.53 2,211.97
1046(2)a2 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK 112.30 Square Meter 269,403.71 2,398.96 3,022.70
1051(1) RAILING 1.00 Lump Sum 51,030.28 51,030.28 64,298.15

TOTAL OF PART C 1,912,419.45 - 229,311.94 - 289,341.96

PART D ELECTRICAL
1100(10) CONDUITS, BOXES & FITTINGS 1.00 Lump Sum 67,362.38 67,362.38 84,876.60
1101(33) WIRES & WIRING DEVICES 1.00 Lump Sum 124,412.39 124,412.39 156,759.61
1102(1) PANEL BOARD WITH MAIN AND BRANCH BREAKERS 1.00 Lump Sum 56,698.87 56,698.87 71,440.58
1103(1) LIGHTING FIXTURES 1.00 Lump Sum 32,226.89 32,226.89 40,605.88
1102(16)a1 GENERATOR (SINGLE/THREE PHASE, STANDBY) 1.00 Lump Sum 606,470.60 606,470.60 636,794.13

TOTAL OF PART D 887,171.13 - 887,171.13 - 990,476.80

PART E MECHANICAL
1200 (1) VENTILATING EQUIPMENT 1.00 Lump Sum 338,682.78 338,682.78 426,740.30
1201(1) WATER PUMPING SYSTEM 1.00 Lump Sum 159,407.17 159,407.17 209,221.91
1201(9)a OVERHEAD TANK, STAINLESS 1.00 Lump Sum 270,000.00 270,000.00 354,375.00
1202(6)a1 FIRE EXTINGUISHER 1.00 Set 4,586.01 4,586.01 6,019.14

TOTAL OF PART E 772,675.96 - 772,675.96 - 996,356.35

29 of 126
 FORM-POW-CE-24BA-0047-A
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

ITEMIZED BREAKDOWN
Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

DIRECT COST TOTAL UNIT COST

QTY % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED

TOTAL OF PROJECT COMPONENT 7,512,553.77 - 1,947,588.49 - 2,349,796.23

GRAND TOTAL 7,991,939.32 - 2,418,427.72 - 2,874,513.00

30 of 126
 FORM-POW-CE-24BA-0047-A
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047

DIRECT COST TOTAL MARK-UP

ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.3 (1) PERMITS AND CLEARANCES Lump Sum
AS SUBMITTED 1.52 1.00 121,764.29 - - 121,764.29 0.00% - 6,088.21 127,852.50
AS EVALUATED
B.5 (1) PROJECT BILLBOARD/SIGNBOARD Each
AS SUBMITTED 0.21 2.00 16,071.66 928.18 92.82 17,092.66 20.00% 3,418.53 1,025.56 21,536.75
AS EVALUATED
B.7 (1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM Lump Sum
AS SUBMITTED 4.25 1.00 111,731.05 228,041.04 - 339,772.09 8.00% 27,181.77 18,347.69 385,301.55
AS EVALUATED
B.9 (1) MOBILIZATION/DEMOBILIZATION Lump Sum
AS SUBMITTED 0.01 1.00 - - 756.51 756.51 0.00% - 37.83 794.34
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 6.00 249,567.00 228,969.22 849.33 479,385.56 30,600.30 25,499.29 535,485.15

Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

DIRECT COST TOTAL MARK-UP

ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART A EARTHWORKS
AS EVALUATED
803(1)a STRUCTURE EXCAVATION (COMMON SOIL) Cubic Meter
AS SUBMITTED 0.17 52.14 - 818.08 12,949.96 13,768.04 20.00% 2,753.61 826.08 17,347.73
AS EVALUATED
804(1)a EMBANKMENT ( FROM STRUCTURE EXCAVATION) Cubic Meter
AS SUBMITTED 0.08 31.28 - 997.65 5,390.86 6,388.52 20.00% 1,277.70 383.31 8,049.53
AS EVALUATED
804(4)7 GRAVEL FILL Cubic Meter
AS SUBMITTED 1.43 15.64 109,246.52 4,090.38 1,210.69 114,547.60 20.00% 22,909.52 6,872.86 144,329.97
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 1.69 109,246.52 5,906.11 19,551.51 134,704.15 0.60 26,940.83 8,082.25 169,727.23
PART B PLAIN AND REINFORCED CONCRETE WORKS
AS EVALUATED
900(1)a STRUCTURAL CONCRETE CLASS A - 7 DAYS Cubic Meter
AS SUBMITTED 8.40 41.36 592,472.90 53,766.84 25,303.75 671,543.49 20.00% 134,308.70 40,292.61 846,144.80
AS EVALUATED
900(1)b STRUCTURAL CONCRETE CLASS A - 14DAYS Cubic Meter
AS SUBMITTED 2.97 14.09 201,836.15 24,218.62 11,397.77 237,452.54 20.00% 47,490.51 14,247.15 299,190.20
AS EVALUATED
900(1)c STRUCTURAL CONCRETE CLASS A 28 DAYS Cubic Meter
AS SUBMITTED 10.98 52.09 746,177.79 89,534.99 42,136.95 877,849.73 20.00% 175,569.95 52,670.98 1,106,090.67
AS EVALUATED
902(1)a1 REINFORCING STEEL (DEFORMED), GRADE 40 Kilogram
AS SUBMITTED 20.99 17,567.79 1,485,883.42 157,517.29 34,411.87 1,677,812.58 20.00% 335,562.52 100,668.76 2,114,043.86
AS EVALUATED
903(2) FORMWORKS AND FALSEWORKS Square Meter
AS SUBMITTED 4.27 567.31 194,910.70 132,740.03 13,274.00 340,924.73 20.00% 68,184.95 20,455.48 429,565.17
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 47.62 3,221,280.95 457,777.79 126,524.34 3,805,583.08 761,116.62 228,334.98 4,795,034.68

31 of 126
 FORM-POW-CE-24BA-0047-A
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047

DIRECT COST TOTAL MARK-UP

ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE

Project Component ID: BP00XXXXXXLZ-CW1 Type of Work: CONSTRUCTION OF NEW BUILIDING

Project Component Description: CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2 Infra Type: CONSTRUCTION OF MULTI-PURPOSE FACILITIES

PART C FINISHING AND OTHER CIVIL WORKS

AS EVALUATED
1001(5)a CATCH BASIN, CONCRETE Each
AS SUBMITTED 0.78 8.00 59,799.84 2,510.40 - 62,310.24 25.00% 15,577.56 3,894.39 81,782.19
AS EVALUATED
1001(8) SEWERLINE WORKS Lump Sum
AS SUBMITTED 0.35 1.00 21,395.85 5,996.70 599.67 27,992.22 20.00% 5,598.44 1,679.53 35,270.20
AS EVALUATED
1001(9) STORM DRAINAGE AND DOWNSPOUT Lump Sum
AS SUBMITTED 0.36 1.00 21,419.28 6,329.85 632.99 28,382.12 20.00% 5,676.42 1,702.93 35,761.47
AS EVALUATED
1002(4) PLUMBING FIXTURES AND ACCESSORIES Lump Sum
AS SUBMITTED 1.01 1.00 73,965.00 5,781.88 578.19 80,325.07 20.00% 16,065.01 4,819.50 101,209.59
AS EVALUATED
1002(24) COLD WATER LINES Lump Sum
AS SUBMITTED 0.07 1.00 3,266.06 1,772.35 177.24 5,215.65 20.00% 1,043.13 312.94 6,571.72
AS EVALUATED
1003(1)b2 CEILING, 4.50 MM MARINE PLYWOOD ON WOOD FRAMING Square Meter
AS SUBMITTED 4.11 211.00 276,783.47 47,209.30 4,721.64 328,714.41 20.00% 65,742.88 19,722.86 414,180.16
AS EVALUATED
1010(2)a HOLLOW CORE FLUSHDOOR Square Meter
AS SUBMITTED 0.03 1.05 1,170.75 878.32 87.84 2,136.91 20.00% 427.38 128.21 2,692.51
AS EVALUATED
1010(2)b DOORS (WOOD PANEL) Square Meter
AS SUBMITTED 1.04 11.10 72,150.00 10,272.13 1,027.37 83,449.49 20.00% 16,689.90 5,006.97 105,146.36
AS EVALUATED
1012(3)a3 TEMPERED GLASS WINDOWS (6mm Thick) Square Meter
AS SUBMITTED 1.85 19.67 131,690.65 14,625.74 1,462.68 147,779.07 20.00% 29,555.81 8,866.74 186,201.63
AS EVALUATED
1016(1)a WATERPROOFING (CEMENT BASE) Square Meter
AS SUBMITTED 0.93 142.86 51,751.04 20,395.07 2,039.66 74,185.77 20.00% 14,837.15 4,451.15 93,474.07
AS EVALUATED
1018(1) GLAZED TILES AND TRIMS Square Meter
AS SUBMITTED 2.88 102.04 158,750.77 64,949.77 6,494.68 230,195.22 20.00% 46,039.04 13,811.71 290,045.97
AS EVALUATED
1018(2) UNGLAZED TILES Square Meter
AS SUBMITTED 2.93 114.64 177,819.25 51,078.88 5,107.65 234,005.78 20.00% 46,801.16 14,040.35 294,847.29
AS EVALUATED
1027(1) CEMENT PLASTER FINISH Square Meter
AS SUBMITTED 1.04 334.60 66,394.68 15,279.97 1,527.97 83,202.62 20.00% 16,640.52 4,992.16 104,835.30
AS EVALUATED
1032(1)a PAINTING WORKS (MASONRY/CONCRETE) Square Meter
AS SUBMITTED 1.29 302.80 47,258.00 50,827.14 5,082.71 103,167.85 20.00% 20,633.57 6,190.07 129,991.49
AS EVALUATED
1032(1)b PAINTING WORKS (WOOD) Square Meter
AS SUBMITTED 0.05 11.10 2,091.35 2,070.24 207.02 4,368.61 20.00% 873.72 262.12 5,504.45
AS EVALUATED
1046(2)a1 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK Square Meter
AS SUBMITTED 1.21 55.00 86,434.70 6,951.42 3,168.29 96,554.41 20.00% 19,310.88 5,793.26 121,658.56

AS EVALUATED
1046(2)a2 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK Square Meter
AS SUBMITTED 3.37 112.30 244,550.10 17,072.43 7,781.19 269,403.71 20.00% 53,880.74 16,164.22 339,448.67
AS EVALUATED
1051(1) RAILING Lump Sum
AS SUBMITTED 0.64 1.00 39,828.00 5,134.10 6,068.18 51,030.28 20.00% 10,206.06 3,061.82 64,298.15
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED 23.93 1,536,518.78 329,135.70 46,764.97 1,912,419.45 385,599.40 114,900.94 2,412,919.79

32 of 126
 FORM-POW-CE-24BA-0047-A
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

Cost Estimation ID: CE-24BA-0047

Cost Estimation Description: BATANES-DEO-CEP-047

DIRECT COST TOTAL MARK-UP

ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART D ELECTRICAL
AS EVALUATED
1100(10) CONDUITS, BOXES & FITTINGS Lump Sum
AS SUBMITTED 0.84 1.00 43,483.65 21,707.94 2,170.79 67,362.38 20.00% 13,472.48 4,041.74 84,876.60
AS EVALUATED
1101(33) WIRES & WIRING DEVICES Lump Sum
AS SUBMITTED 1.56 1.00 99,709.15 22,457.49 2,245.75 124,412.39 20.00% 24,882.48 7,464.74 156,759.61
AS EVALUATED
1102(1) PANEL BOARD WITH MAIN AND BRANCH BREAKERS Lump Sum
AS SUBMITTED 0.71 1.00 52,441.94 3,869.94 386.99 56,698.87 20.00% 11,339.77 3,401.93 71,440.58
AS EVALUATED
1103(1) LIGHTING FIXTURES Lump Sum
AS SUBMITTED 0.40 1.00 29,844.31 2,165.98 216.60 32,226.89 20.00% 6,445.38 1,933.61 40,605.88
AS EVALUATED
1102(16)a1 GENERATOR (SINGLE/THREE PHASE, STANDBY) Lump Sum
AS SUBMITTED 7.59 1.00 606,470.60 - - 606,470.60 0.00% - 30,323.53 636,794.13
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED 11.10 831,949.65 50,201.35 5,020.13 887,171.13 56,140.11 47,165.56 990,476.80
PART E MECHANICAL
AS EVALUATED
1200 (1) VENTILATING EQUIPMENT Lump Sum
AS SUBMITTED 4.24 1.00 325,751.69 11,755.54 1,175.55 338,682.78 20.00% 67,736.56 20,320.97 426,740.30
AS EVALUATED
1201(1) WATER PUMPING SYSTEM Lump Sum
AS SUBMITTED 1.99 1.00 152,161.56 6,586.92 658.69 159,407.17 25.00% 39,851.79 9,962.95 209,221.91
AS EVALUATED
1201(9)a OVERHEAD TANK, STAINLESS Lump Sum
AS SUBMITTED 3.38 1.00 270,000.00 - - 270,000.00 25.00% 67,500.00 16,875.00 354,375.00
AS EVALUATED
1202(6)a1 FIRE EXTINGUISHER Set
AS SUBMITTED 0.06 1.00 4,550.00 32.74 3.27 4,586.01 25.00% 1,146.50 286.63 6,019.14
AS EVALUATED
TOTAL OF PART E
AS SUBMITTED 9.67 752,463.25 18,375.20 1,837.51 772,675.96 176,234.85 47,445.54 996,356.35
AS EVALUATED
GRAND OF PROJECT COMPONENT
AS SUBMITTED 94.00 6,451,459.15 861,396.15 199,698.47 7,512,553.77 0.60 1,406,031.80 445,929.28 9,364,514.85
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 100.00 - - 6,701,026.16 1,090,365.37 200,547.80 7,991,939.32 0.60 1,436,632.10 471,428.57 9,900,000.00

33 of 126
 DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2
OUTPUT PER SAFETY SAFETY WORKING RUBBER EYE Body Harness
ITEM No. DESCRIPTION QUANTITY WORKERS No. OF PERSONNEL DAYS MAN-DAYS SAFETY VEST RAIN COATS DUST MASK EAR MUFF
HOUR HELMET SHOES GLOVES BOOTS GOGGLES and Lanyard
PART B. OTHER GENERAL REQUIREMENTS
B.3 (1) PERMITS AND CLEARANCES 1 1.00 Skilled Laborer - - - - - - -
Unskilled Laborer - - - - - - -
B.5 (1) PROJECT BILLBOARD/SIGNBOARD 2 1.00 Skilled Laborer 1.00 2.38 2.375 2.38 2.38 2.38 2.38
Unskilled Laborer 4.00 33.50 134.000 134.00 134.00 134.00 134.00

A. EARTHWORKS
803(1)a STRUCTURE EXCAVATION (COMMON SOIL) 52.14 20.00 Skilled Laborer 3.00 0.33 0.978 0.98 0.98 0.98 0.98

Unskilled Laborer - - - - - -

804(1)a EMBANKMENT ( FROM STRUCTURE EXCAVATION) 31.28 9.84 Skilled Laborer 3.00 0.40 1.192 1.19 1.19 1.19 1.19

Unskilled Laborer - 0.40 - - - - -

B. PLAIN AND REINFORCED CONCRETE WORK
900(1)a STRUCTURAL CONCRETE, CLASS A,28 DAYS 41.36 0.36 Skilled Laborer 1.00 14.48 14.482 14.48 14.48 14.48 14.48
Unskilled Laborer 4.00 14.48 57.927 57.93 57.93 57.93 57.93
900(1)b STRUCTURAL CONCRETE , CLASS A - 28 DAYS 14.09 0.27 Skilled Laborer 1.00 6.52 6.523 6.52 6.52 6.52 6.52
Unskilled Laborer 4.00 6.52 26.093 26.09 26.09 26.09 26.09
900(1)c STRUCTURAL CONCRETE CLASS A - 28 DAYS 14.09 0.27 Skilled Laborer 1.00 6.52 6.523 6.52 6.52 6.52 6.52
Unskilled Laborer 4.00 6.52 26.093 26.09 26.09 26.09 26.09
902(1)a1 REINFORCING STEEL (DEFORMED), GRADE 40 17,567.79 129.09 Skilled Laborer 3.00 17.01 51.032 51.03 51.03 51.03 51.03
Unskilled Laborer 12.00 17.01 204.128 204.13 204.13 204.13 204.13
903(2) FORMWORKS AND FALSEWORKS 567.31 3.24 Skilled Laborer 2.00 21.89 43.774 43.77 43.77 43.77 43.77
Unskilled Laborer 4.00 21.89 87.548 87.55 87.55 87.55 87.55
Unskilled Laborer 6.00 8.97 53.842 53.84 53.84 53.84 53.84
C. FINISHING AND OTHER CIVIL WORKS
1001(5)a CATCH BASIN, CONCRETE 8.00 1.000 Skilled Laborer - 0.13 - - - - - -
Unskilled Laborer 3.00 - - - - - - -
1001(8) SEWERLINE WORKS 1.00 1.000 Skilled Laborer 1.00 2.25 2.250 2.25 2.25 2.25 2.25 2.25
Unskilled Laborer 2.00 2.25 4.500 4.50 4.50 4.50 4.50 4.50
1001(9) STORM DRAINAGE AND DOWNSPOUT 1.00 1.000 Skilled Laborer 1.00 2.38 2.375 2.38 2.38 2.38 2.38
. Unskilled Laborer 2.00 2.38 4.750 4.75 4.75 4.75 4.75
1002(4) PLUMBING FIXTURES AND ACCESSORIES 1.00 1.000 Skilled Laborer 1.00 2.70 2.700 2.70 2.70 2.70 2.70
Unskilled Laborer 1.00 2.70 2.700 2.70 2.70 2.70 2.70
1002(24) COLD WATER LINES 1.00 1.000 Skilled Laborer 1.00 0.67 0.665 0.67 0.67 0.67 0.67
Unskilled Laborer 2.00 0.67 1.330 1.33 1.33 1.33 1.33
1010(2)a HOLLOW CORE FLUSHDOOR 1.05 0.320 Skilled Laborer 1.00 3.28 3.281 3.28 3.28 3.28 3.28
Unskilled Laborer 1.00 3.28 3.281 3.28 3.28 3.28 3.28
1010(2)b DOORS (WOOD PANEL) 11.10 0.360 Skilled Laborer 1.00 30.83 30.833 30.83 30.83 30.83 30.83
Unskilled Laborer 2.00 30.83 61.667 61.67 61.67 61.67 61.67
1012(3)a3 TEMPERED GLASS WINDOWS (6mm Thick) 19.67 0.360 Skilled Laborer 1.00 54.64 54.639 54.64 54.64 54.64 54.64
Unskilled Laborer 1.00 54.64 54.639 54.64 54.64 54.64 54.64
1016(1)a WATERPROOFING (CEMENT BASE) 142.86 1.875 Skilled Laborer 1.00 76.19 76.192 76.19 76.19 76.19 76.19
Unskilled Laborer 1.00 76.19 76.192 76.19 76.19 76.19 76.19

34 of 126
 DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2
OUTPUT PER SAFETY SAFETY WORKING RUBBER EYE Body Harness
ITEM No. DESCRIPTION QUANTITY WORKERS No. OF PERSONNEL DAYS MAN-DAYS SAFETY VEST RAIN COATS DUST MASK EAR MUFF
HOUR HELMET SHOES GLOVES BOOTS GOGGLES and Lanyard
1018(2) UNGLAZED TILES 114.64 1.950 Skilled Laborer 5.00 58.79 293.949 293.95 293.95 293.95 293.95
Unskilled Laborer 5.00 58.79 293.949 293.95 293.95 293.95 293.95
1027(1) CEMENT PLASTER FINISH 334.60 12.020 Skilled Laborer 2.00 27.84 55.674 55.67 55.67 55.67 55.67
Unskilled Laborer 4.00 27.84 111.348 111.35 111.35 111.35 111.35
1032(1)a PAINTING WORKS (MASONRY/CONCRETE) 302.80 2.100 Skilled Laborer 2.00 144.19 288.381 288.38 288.38 288.38 288.38
Unskilled Laborer 1.00 144.19 144.190 144.19 144.19 144.19 144.19
CHB NON LOAD BEARING (INCLUDING REINFORCING
1046(2)a1 55.00 3.825 Skilled Laborer 2.00 14.38 28.758 28.76 28.76 28.76 28.76
STEEL), 100mm THICK
Unskilled Laborer 3.00 14.38 43.137 43.14 43.14 43.14 43.14
CHB NON LOAD BEARING (INCLUDING REINFORCING
1046(2)a2 112.30 3.180 Skilled Laborer 2.00 35.31 70.629 70.63 70.63 70.63 70.63
STEEL), 150mm THICK
Unskilled Laborer 3.00 35.31 105.943 105.94 105.94 105.94 105.94
D. ELECTRICAL
1100(10) CONDUITS, BOXES & FITTINGS 1.00 1.00 Skilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
Unskilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
1101(33) WIRES & WIRING DEVICES 1.00 1.00 Skilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
Unskilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
1102(1) PANEL BOARD WITH MAIN AND BRANCH BREAKERS 1.00 1.00 Skilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
Unskilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
1102(16)a1 GENERATOR (SINGLE/THREE PHASE, STANDBY) 1.00 1.00 Skilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
Unskilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
E. MECHANICAL
1202(6)a1 FIRE EXTINGUISHER 1.00 1.00 Skilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00
Unskilled Laborer 1.00 1.00 1.000 1.00 1.00 1.00 1.00

A. TOTAL, PERSONNEL/MANDAYS 136.00 1,545.76 3,741.63 3,741.63 3,720.36 3,741.63 3,741.63 747.55 21.27 6.75 - - - -

B. SERVICE LIFE, DAYS 730.00 365.00 180.00 3.00 1,495.09 365.00 365.00 365.00 365.00 365.00
C. PURCHASE COST, Pph 300.00 2,850.00 179.00 60.00 900.00 395.00 195.00 245.00 595.00 3,900.00
D. UNIT COST/MAN-DAYS (C÷B) 0.410 7.810 0.990 20.000 0.600 1.080 0.530 0.670 1.630 10.680
E. DIRECT COST FOR PPE's (D x A (MAN-DAYS)) 1,534.07 29,056.03 3,704.22 74,832.64 448.53 22.97 3.58 - - - 109,598.46
F. SAFETY OFFICER/PRACTITIONER (PART TIME) @ P15,000/Month (AS PER D.O. 56, S2005, Consider atleast 4 hours per week) -
G. HEALTH PERSONNEL (FULL TIME) @ P8,400/Month (AS PER D.O. 56, S2005) -
H. TOTAL DIRECT COST (E+F+G) 109,598.46
I. OCM (0% OF E) -
J. PROFIT (8% OF E) 8,767.88
K. VAT (5% OF E+H+I) 5,918.32
L. TOTAL COST (E+H+I+J) 124,284.65

35 of 126
 LIST OF EQUIPMENT ADOPTED IN THE STANDARD DUPA FO
CONSTRUCTION COST ESTIMATION MANUALS WITH MAKE, MO
HOUR BASED ON THE PREVAILING ACEL EQU
Description
1.0 EARTH MOVING EQUIPMENT
1.1 Bulldozer, DX175
1.2 Bulldozer with Ripper, DX175
1.3 Payloader, LX80-2C, 1.50m3/1.95 yd3
1.4 Motorized Road Grader (140 hp), G710A
1.5 Motorized Road Grader with Scarifier, G710A
Description
2.0 Compaction Equipment
2.1 Pneumatic Tire Roller, 9-WHL, 9.00X20, 4PR, 10 mt
2.2 Vibratory Roller, SD100DC, 10 mt
2.3 Tandem Steel Roller, HD110, 11mt
2.4 Plate Compactor (5hp), 400-500 Gasoline Engine
Description
3.0 Lifting Equipment
3.1 Crawler Crane, 21-25 mt
3.2 Crawler Crane, 36-40 mt
3.3 Crawler Crane with Bucket, 36-40 mt
3.4 Crawler Crane, 41-45 mt
3.5 Crawler Crane, 51-60 mt
3.6 Crawler Crane, 61-70 mt
3.7 Crawler Crane, 71-80 mt
3.8 Truck Mounted Crane, 21-25 mt
3.9 Truck Mounted Crane, 31-35 mt
3.10 Truck Mounted Crane, 41-45 mt
3.11 Truck Mounted Crane with Bucket, 41-45 mt
3.12 Truck Mounted Crane, 51-60 mt
3.13 Topless Tower Crane, MDT 92-1.2M, 55M x 6T/1.2T
3.14 Topless Tower Crane, MDT 128, 55M x 6T/1.6T
3.15 Topless Tower Crane, MDT 132 G8, 55M x 8T/1.6T
3.16 Topless Tower Crane, MDT 162 H8, 60M x 8T/1.8T
3.17 Topless Tower Crane, MDT 178, 60M x 8T/1.5T
3.18 Topless Tower Crane, MDT 192-H12, 60M x 12T/2.2T
3.19 Aerial Lift, Self Propelled, Scissor Lift, GS4080 Gas/Diesel Driven
Description
4.0 Excavating Equipment
4.1 Backhoe, SOLAR 220 LC-3, 0.80 m3/1.04 yd3
4.2 Backhoe with Breaker, SOLAR 220 LC-3, 0.80 m3/1.04 yd3
. Backhoe, Wheel Mounted, PW60N-1, 0.28 m3/0.37 yd3
.Cl Description
] Foundation Equipment
] Diesel Hammer, K25 - DSL, 7500 kg-m
5.2 Vibro Hammer, VIBRO FONCEUR, PTC25H1A, 45000 kg-m

5.3 Vibro Hammer, MHF12 w/ Hydraulic Power Pack, 120 kN-m

5.4 Vibro Hammer, DPD600T Hydraulic Pile Driver, 60 ton
Drilling Rig, C.M.V. TH18/65, 2000mmØ 65m depth & 18000kg-
5.5
m Drill Torque

Description
6.0 Asphalting Equipment
6.1 Asphalt Distributor, ROSCO/5 ton, 3000 USG
6.2 Asphalt Paver, NF220BIIVDM
Description
7.0 Concreting Equipment
7.1 Concrete Paver, COMMANDER III, FOUR-TRACK
7.2 Concrete Screeder, Wacker Truss Screed
7.3 One Bagger Mixer, 4-6 ft3/min
7.4 Transit Mixer, 5 ft3
7.5 Concrete Pump, Diesel Driven, Trailer-Mounted Less Pipe
7.6 Grouting Machine, GARNER DENVER 6X3X6, Air Driven
Description
8.0 Hauling Equipment
8.1 Dumptruck, 12 yd3
8.2 Cargo/Service Truck, 2-5 mt
8.3 Boom Truck, NXG1160D3ZAL1X
8.4 Cargo Truck, 9-10 mt
8.5 WaterTruck/Pump, 16000L
Description
9.0 Air Equipment
9.1 Air Compressor, 15-35 cfm
9.2 Air Compressor, 126-160 cfm
9.3 Air Compressor, 161-185 cfm
9.4 Air Compressor, 356-450 cfm
9.5 Diamond Drill, CP-8
9.6 Jackhammer
9.7 Pneumatic Drilling Machine
 Description
10.0 Pumping Equipment
10.1 Water Pump, 100m mm suction Ø, 1800 lpm (output/discharge)
10.2 Water Pump, 100m mm suction Ø, 2667 lpm (output/discharge), 50
Description
11.0 Power Generating Equipment
11.1 Generator Set. 300 kw, 375 kVA
11.2 Generator Set. 700 kw, 875 kVA
11.3 Generator Set. 900 kw, 1125 kVA
Description
12.0 Shop Equipment
12.1 Welding Machine, Gas/Diesel Driven, 300 ampere
12.2 Welding Machine, Gas/Diesel Driven, 500 ampere
12.3 Welding Machine, Electric Driven/DC Output
Description
14.0 Miscellaneous Equipment
Portable Breaker, WACKER PORTABLE PETROL BREAKER,
14.1
BHF305, 4HP
Chainsaw, HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in
14.2
Standard Blade
Concrete Vibrator, Flexible Shaft Type 2" Head Ø with 5
14.3
Amperes Gasoline Drive Unit
14.4 Concrete Saw (7.5 hp), 14" Blade Ø with 4 3/4" Cutting Depth
14.5 Bar Cutter, 25 mm Maximum Rebar Ø (Grade 40), Single Phase
14.6 Bar Bender, 25 mm Maximum Rebar Ø, Three Phase
Tower Lights (Tower H=28 ft, No. of Lights= 4 x 1000 watts,
14.7
hp=10.50, Generator=5 kW
Description
15.0 Plants

15.1 Asphalt Concrete Plant

15.2 Concrete Batch Plant (30m³)

Description
18.0 Others
Power Broom, Towed Type, With Engine 2 m wide 6-30 km/h
18.1
Sweeping Capacity
18.2 Hydroseeding Machine
18.3 Applicator Machine
18.4 Kneading Machine
18.5 Cutting Outfit
18.6 Steel Wheel w/ Nylon Rope
18.7 Improvised Bamboo w/ Bucket
18.8 Asphalt Kettle/Drum
18.9 SPT Desanding Machine
18.10 Drop Hammer
18.11 Drop Hammer with Accessories
18.12 1 Air Compressor with 2 Jack Hammer
18.13 Bentonite Bin
Description
18.14 Bentonite Mixer
18.15 Tremie Pipe Set
Pile Integrity Testing (Sonic) & Accessories (includes
18.16
proffesional fee of Structural Engineer & Reports)
Dynamic PileTesting (includes proffesional fee of Structural
18.17
Engineer & Reports)
Pile Integrity Testing & Accessories (includes proffesional fee of
18.18
Structural Engineer & Reports)
18.19 Grinding Machine and Accessories
18.20 Stressing (Jack) Machine
18.21 Dolly
18.22 Wood Steel ladder
Mechanized Joint Sealer Equipment/Machine (1 Set
18.23
Gasoline/Diesel Driven)
* All Equipments are considered Diesel Fueled. Used 0.111 Liters/HP Average Fue
ANDARD DUPA FOR ROAD, BRIDGE AND BUILDING (LOW & HIGH)
S WITH MAKE, MODEL, CAPACITY AND OPERATED RENTAL RATE PER
AILING ACELModel
EQUIPMENT GUIDEBOOK,
Capacity EDITION 26
Flywheel
Rental Rate
Horsepower

DX175 167.0 P
DX175 167.0 P
LX80-2C 1.50m3/1.95 yd3 110.0 P
G710A 140.0 P
G710A 140.0 P
Flywheel
Model Capacity Rental Rate
Horsepower

9-WHL, 9.00X20, 4PR 10 mt 107.0 P

SD100DC 10 mt 125.0 P
HD110 11 mt 134.0 P
400-500 Gasoline Engine 5.0 P
Flywheel
Model Capacity Rental Rate
Horsepower

All Models 21-25 mt 145.0 P

All Models 36-40 mt 190.0 P
All Models 36-40 mt 190.0 P
All Models 41-45 mt 190.0 P
All Models 51-60 mt 275.0 P
All Models 61-70 mt 275.0 P
All Models 71-80 mt 285.0 P
All Models 21-25 mt 200.0 P
All Models 31-35 mt 238.0 P
All Models 41-45 mt 246.0 P
All Models 41-45 mt 246.0 P
All Models 51-60 mt 280.0 P
MDT 92-1.2M 55M x 6T/1.2T P
MDT 128 55M x 6T/1.6T P
MDT 132 G8 55M x 8T/1.6T P
MDT 162 H8 60M x 8T/1.8T P
MDT 178 60M x 8T/1.5T P
MDT 192-H12 60M x 12T/2.2T P
GS4080 Gas/Diesel Driven 40 ft x 46 ft Range 60.0 P
Flywheel
Model Capacity Rental Rate
Horsepower
P
SOLAR 220 LC-3 0.80 m /1.04 yd
3 3
138.0 P
SOLAR 220 LC-3 0.80 m3/1.04 yd3 138.0 P
PW60N-1 0.28 m3/0.37 yd3 50.0 P
 Flywheel
Model Capacity Rental Rate
Horsepower

K25 - DSL 7500 kg-m P

VIBRO FONCEUR,
45000 kg-m 272.2 P
PTC25H1A
MHF12 w/ Hydraulic
120 kN-m 222.0 P
Power Pack, 120 kN-m
DPD600T Hydraulic Pile Driver 60 ton 201.0 P
C.M.V. TH18/65,
2000mmØ 65m depth & 300.0 P
18000kg-m Drill Torque
Flywheel
Model Capacity Rental Rate
Horsepower

ROSCO/5 ton 3000 USG 100.0 P

NF220BIIVDM 80.0 P
Flywheel
Model Capacity Rental Rate
Horsepower

COMMANDER III, FOUR-TRACK P

Wacker Truss Screed 5.5 P
4-6 ft /min
3
P
All Models 5 ft3/min 175.0 P
Diesel Driven, Trailer-Mounted Less Pipe 100 ft3/min 130.0 P
GARNER DENVER 6X3X6, Air Driven P
Flywheel
Model Capacity Rental Rate
Horsepower

All Models 12 yd3 290.0 P

All Models 2-5 mt 160.0 P
NXG1160D3ZAL1X 197.0 P
All Models 9-10 mt 270.0 P
All Models 16000 L 360.0 P
Flywheel
Model Capacity Rental Rate
Horsepower

All Models 15-35 cfm 20.0 P

All Models 126-160 cfm 51.0 P
All Models 161-185 cfm 69.0 P
All Models 356-450 cfm 130.0 P
CP-8 P
P
P
 Solid Size Capacity Flywheel
Ouput/Discharge (lpm) Rental Rate
(mm) Horsepower

1800 7.5 P
2667 50 16.0 P
Capacity
Model Rental Rate
kW kVA

All Makes 300 375.0 P

All Makes 700 875.0 P
All Makes 900 1125.0 P
Flywheel
Model Ampere Rental Rate
Horsepower

Gas/Diesel Driven 300 48.0 P

Gas/Diesel Driven 500 70.0 P
Electric Driven/DC Output 500 P
Flywheel
Make/Model/Capacity Rental Rate
Horsepower

Flexible Shaft Type 2"

Head Ø with 5 Amperes 4.00 P
Gasoline Drive Unit
HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in Standard Blade P

Flexible Shaft Type 2" Head Ø with 5 Amperes Gasoline Drive Unit P
Concrete Saw (7.5 hp), 14" Blade Ø with 4 3/4"
7.50 P
Cutting Depth
25 mm Maximum Rebar Ø (Grade 40), Single Phase P
25 mm Maximum Rebar Ø, Three Phase P
(Tower H=28 ft, No. of Lights= 4 x 1000 watts, hp=10.50,
P
Generator=5 kW
Make/Model/Capacity Rental Rate

Complete with: Cold Feed System, bins, feeder and collecting

conveyors. Drying and Burner System, feed conveyors drum and fully
modulating burner. Fuel feed system. Screening-Weighing-Mixing
System, hot elevator, vibrating screen, hot bins, weighing scale and P
twinshaft pugmill mixer. Dust collection and filler feeding system, bag
filter and exhaust fan. Thermal Hot Oil System, delivery pump and
heater and Computerized Plant Control System.
 Complete with: cement silo and screw conveyor system. Water and
supply system. Aggregate storage bins with vibrators and conveyors
system. Weigh hopper with electronic loadcell for aggregates, P
cement, water and admixture. Central twinshaft mixer. Hydraulic
System and Computerized Plant Control System.

Make/Model/Capacity Rental Rate

With Engine 2 m wide 6-30 km/h Sweeping Capacity P

P
P
P
P
P
P
P
P
P
P
P
P
Make/Model/Capacity Rental Rate
P
P
P

P
P
P
P
P
Gasoline/Diesel Driven P
111 Liters/HP Average Fuel Consumption.
LOW & HIGH)
ENTAL RATE PER
Rental Rate

3,642.00
4,188.30
1,733.00
2,173.00
2,824.90
Rental Rate

561.00
1,846.00
2,061.00
123.00
Rental Rate

1,522.00
1,902.00
2,282.40
2,151.00
2,778.00
3,572.00
3,595.00
1,631.00
1,861.00
2,606.00
3,127.20
3,237.00
4,221.00
5,664.00
8,605.00
8,895.00
6,419.00
8,390.00
1,386.00
Rental Rate

2,096.00
2,724.80
922.00
Rental Rate

1,286.00
3,069.00

4,118.00
2,123.00

12,637.00

Rental Rate

936.00
1,833.00
Rental Rate

6,765.00
545.00
172.00
1,461.00
2,076.00
866.25
Rental Rate

1,420.00
783.00
1,930.00
1,212.00
2,450.00
Rental Rate

205.00
450.00
502.00
965.00
201.25
150.00
170.00
Rental Rate

123.38
266.25
Rental Rate

872.87
2,147.27
2,659.44
Rental Rate

371.00
539.00
391.00
Rental Rate

123.20

75.36

57.17
32.64
105.47
168.75
260.86
Rental Rate

4,286.63
 1,759.50

Rental Rate

130.54
952.00
93.75
187.50
45.45
300.00
200.00
10.00
559.00
200.00
5,000.00
1,265.00
280.00
Rental Rate
173.00
320.00
65,000.00

103,000.00

37,000.00
75.38
2,500.00
1,249.00
100.00
56.38
 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
ITEM NO. DESCRIPTION QTY. MATERIALS LABOR EQUIPMENT % OCM PROFIT VAT MATERIALS LABOR EQUIPMENT OCM PROFIT VAT TOTAL COST BREAKDOWN DIF

B. OTHER GENERAL REQUIREMENTS

B.3 (1) PERMITS AND CLEARANCES 1.00 121,764.29 - - - - - 6,088.21 121,764.29 - - - - 6,088.21 127,852.50 127,852.50 -

B.5 (1) PROJECT BILLBOARD/SIGNBOARD 2.00 8,035.83 464.09 46.41 0.20 1,025.56 683.71 512.78 16,071.66 928.18 92.82 2,051.12 1,367.41 1,025.56 21,536.75 21,536.75 -

B.7 (1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.00 111,731.05 228,041.04 - 0.08 - 27,181.77 18,347.69 111,731.05 228,041.04 - - 27,181.77 18,347.69 385,301.55 385,301.55 -

B.9 (1) MOBILIZATION/DEMOBILIZATION 1.00 - - 756.51 - - - 37.83 - - 756.51 - - 37.83 794.34 794.34 -

A. EARTHWORKS

803(1)a STRUCTURE EXCAVATION (COMMON SOIL) 52.14 - 15.69 248.37 0.20 31.69 21.12 15.84 - 818.08 12,949.96 1,652.16 1,101.44 826.08 17,347.73 17,347.73 -

804(1)a EMBANKMENT ( FROM STRUCTURE EXCAVATION) 31.28 - 31.89 172.32 0.20 24.51 16.34 12.25 - 997.65 5,390.86 766.62 511.08 383.31 8,049.53 8,049.53 -

804(4)7 GRAVEL FILL 15.64 6,984.18 261.50 77.40 0.20 878.77 585.85 439.38 109,246.52 4,090.38 1,210.69 13,745.71 9,163.81 6,872.86 144,329.97 144,329.97 -

B. PLAIN AND REINFORCED CONCRETE WORK

900(1)a STRUCTURAL CONCRETE CLASS A - 7 DAYS 41.36 14,324.78 1,299.97 611.79 0.20 1,948.39 1,298.92 974.19 592,472.90 53,766.84 25,303.75 80,585.22 53,723.48 40,292.61 846,144.80 846,144.80

900(1)b STRUCTURAL CONCRETE CLASS A - 14DAYS 14.09 14,324.78 1,718.85 808.93 0.20 2,022.31 1,348.20 1,011.15 201,836.15 24,218.62 11,397.77 28,494.30 18,996.20 14,247.15 299,190.20 299,190.20 -

900(1)c STRUCTURAL CONCRETE CLASS A 28 DAYS 52.09 14,324.78 1,718.85 808.93 0.20 2,022.31 1,348.20 1,011.15 746,177.79 89,534.99 42,136.95 105,341.97 70,227.98 52,670.98 1,106,090.67 1,106,090.67 -

902(1)a1 REINFORCING STEEL (DEFORMED), GRADE 40 17,567.79 84.58 8.97 1.96 0.20 11.46 7.64 5.73 1,485,883.42 157,517.29 34,411.87 201,337.51 134,225.01 100,668.76 2,114,043.86 2,114,043.86 -

903(2) FORMWORKS AND FALSEWORKS 567.31 343.57 233.98 23.40 0.20 72.11 48.08 36.06 194,910.70 132,740.03 13,274.00 40,910.97 27,273.98 20,455.48 429,565.17 429,565.17 -

0 C. FINISHING AND OTHER CIVIL WORKS

1001(5)a CATCH BASIN, CONCRETE 8.00 7,474.98 313.80 - 0.25 1,168.32 778.88 486.80 59,799.84 2,510.40 - 9,346.54 6,231.02 3,894.39 81,782.19 81,782.19

1001(8) SEWERLINE WORKS 1.00 21,395.85 5,996.70 599.67 0.20 3,359.07 2,239.38 1,679.53 21,395.85 5,996.70 599.67 3,359.07 2,239.38 1,679.53 35,270.20 35,270.20 -

1001(9) STORM DRAINAGE AND DOWNSPOUT 1.00 21,419.28 6,329.85 632.99 0.20 3,405.85 2,270.57 1,702.93 21,419.28 6,329.85 632.99 3,405.85 2,270.57 1,702.93 35,761.47 35,761.47 -

1002(4) PLUMBING FIXTURES AND ACCESSORIES 1.00 73,965.00 5,781.88 578.19 0.20 9,639.01 6,426.01 4,819.50 73,965.00 5,781.88 578.19 9,639.01 6,426.01 4,819.50 101,209.59 101,209.59 -

1002(24) COLD WATER LINES 1.00 3,266.06 1,772.35 177.24 0.20 625.88 417.25 312.94 3,266.06 1,772.35 177.24 625.88 417.25 312.94 6,571.72 6,571.72 -

1003(1)b2 CEILING, 4.50 MM MARINE PLYWOOD ON WOOD FRAMING 211.00 1,311.77 223.74 22.38 0.20 186.95 124.63 93.47 276,783.47 47,209.30 4,721.64 39,445.73 26,297.15 19,722.86 414,180.16 414,180.16 -

1010(2)a HOLLOW CORE FLUSHDOOR 1.05 1,115.00 836.50 83.66 0.20 244.22 162.81 122.11 1,170.75 878.32 87.84 256.43 170.95 128.21 2,692.51 2,692.51 -

1010(2)b DOORS (WOOD PANEL) 11.10 6,500.00 925.42 92.56 0.20 902.16 601.44 451.08 72,150.00 10,272.13 1,027.37 10,013.94 6,675.96 5,006.97 105,146.36 105,146.36 -

1012(3)a3 TEMPERED GLASS WINDOWS (6mm Thick) 19.67 6,695.00 743.56 74.36 0.20 901.55 601.03 450.77 131,690.65 14,625.74 1,462.68 17,733.49 11,822.33 8,866.74 186,201.63 186,201.63 -

1016(1)a WATERPROOFING (CEMENT BASE) 142.86 362.25 142.76 14.28 0.20 62.31 41.54 31.16 51,751.04 20,395.07 2,039.66 8,902.29 5,934.86 4,451.15 93,474.07 93,474.07 -

1018(1) GLAZED TILES AND TRIMS 102.04 1,555.77 636.51 63.65 0.20 270.71 180.47 135.36 158,750.77 64,949.77 6,494.68 27,623.43 18,415.62 13,811.71 290,045.97 290,045.97 -

1018(2) UNGLAZED TILES 114.64 1,551.11 445.56 44.55 0.20 244.95 163.30 122.47 177,819.25 51,078.88 5,107.65 28,080.69 18,720.46 14,040.35 294,847.29 294,847.29 -

1027(1) CEMENT PLASTER FINISH 334.60 198.43 45.67 4.57 0.20 29.84 19.89 14.92 66,394.68 15,279.97 1,527.97 9,984.31 6,656.21 4,992.16 104,835.30 104,835.30 -

1032(1)a PAINTING WORKS (MASONRY/CONCRETE) 302.80 156.07 167.86 16.79 0.20 40.89 27.26 20.44 47,258.00 50,827.14 5,082.71 12,380.14 8,253.43 6,190.07 129,991.49 129,991.49 -

1032(1)b PAINTING WORKS (WOOD) 11.10 188.41 186.51 18.65 0.20 47.23 31.49 23.61 2,091.35 2,070.24 207.02 524.23 349.49 262.12 5,504.45 5,504.45

1046(2)a1 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK 55.00 1,571.54 126.39 57.61 0.20 210.66 140.44 105.33 86,434.70 6,951.42 3,168.29 11,586.53 7,724.35 5,793.26 121,658.56 121,658.56 -

1046(2)a2 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK 112.30 2,177.65 152.03 69.29 0.20 287.88 191.92 143.94 244,550.10 17,072.43 7,781.19 32,328.45 21,552.30 16,164.22 339,448.67 339,448.67 -

1051(1) RAILING 1.00 39,828.00 5,134.10 6,068.18 0.20 6,123.63 4,082.42 3,061.82 39,828.00 5,134.10 6,068.18 6,123.63 4,082.42 3,061.82 64,298.15 64,298.15 -

0 - - - - - - - #N/A #N/A

D. ELECTRICAL
 1100(10) CONDUITS, BOXES & FITTINGS 1.00 43,483.65 21,707.94 2,170.79 0.20 8,083.49 5,388.99 4,041.74 43,483.65 21,707.94 2,170.79 8,083.49 5,388.99 4,041.74 84,876.60 84,876.60 -

1101(33) WIRES & WIRING DEVICES 1.00 99,709.15 22,457.49 2,245.75 0.20 14,929.49 9,952.99 7,464.74 99,709.15 22,457.49 2,245.75 14,929.49 9,952.99 7,464.74 156,759.61 156,759.61 -

1102(1) PANEL BOARD WITH MAIN AND BRANCH BREAKERS 1.00 52,441.94 3,869.94 386.99 0.20 6,803.86 4,535.91 3,401.93 52,441.94 3,869.94 386.99 6,803.86 4,535.91 3,401.93 71,440.58 71,440.58 -

1103(1) LIGHTING FIXTURES 1.00 29,844.31 2,165.98 216.60 0.20 3,867.23 2,578.15 1,933.61 29,844.31 2,165.98 216.60 3,867.23 2,578.15 1,933.61 40,605.88 40,605.88 -

1102(16)a1 GENERATOR (SINGLE/THREE PHASE, STANDBY) 1.00 606,470.60 - - - - - - 606,470.60 - - - - - 606,470.60 636,794.13 30,323.53

E. MECHANICAL

1200 (1) VENTILATING EQUIPMENT 1.00 325,751.69 11,755.54 1,175.55 0.20 40,641.93 27,094.62 20,320.97 325,751.69 11,755.54 1,175.55 40,641.93 27,094.62 20,320.97 426,740.30 426,740.30 -

1201(1) WATER PUMPING SYSTEM 1.00 152,161.56 6,586.92 658.69 0.25 23,911.08 15,940.72 9,962.95 152,161.56 6,586.92 658.69 23,911.08 15,940.72 9,962.95 209,221.91 209,221.91 -

1201(9)a OVERHEAD TANK, STAINLESS 1.00 270,000.00 - - 0.25 40,500.00 27,000.00 16,875.00 270,000.00 - - 40,500.00 27,000.00 16,875.00 354,375.00 354,375.00 -

1202(6)a1 FIRE EXTINGUISHER 1.00 4,550.00 32.74 3.27 0.25 687.90 458.60 286.63 4,550.00 32.74 3.27 687.90 458.60 286.63 6,019.14 6,019.14 -
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: A.1.1 (14) Quantity: 1.00 Set

Pay Item Description: and Publications for the Engineer
Unit of Measurement: Set
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
-
A.1

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) -
B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
ELECTRIC HEAVY DUTY LABORATOTY MIXER PCS 1.00 268,793.97 268,793.97

F.1

Sub - Total for F.1 - As Submitted 268,793.97

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 268,793.97
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 0% -
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 13,439.70
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 282,233.67
K.2 Total Unit Cost - As Evaluated

Prepared by:
KING JAYLORD S. BAUTISTA
ENGINEER II

FORM-POW-CE-24BA-0047-D
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.1

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Satellite Phone Unit 2.00 133,099.50 266,199.00
1 Year Warranty
Handset, Battery and Chargers: - Main-4 adptors - Car - 10-30 Volts, Nicro USB Cable,
Wired Hands-Free Headset, Quick Startguide (8 Languages), Warramty, Support USB Memory
Drive, Holster
Satellite Phone Load L.S. 1.00 107,200.00 107,200.00
5.0KW SOLAR SYTEM PACKAGE L.S. 1.00 743,600.00 743,600.00
18 Pcs. 275W Polycrystalline High Efficiency Solar Panel
1 Pc. 5 KW Hynrid Off-Grid Inverter with Built In Charge Controller (Single Phase)
8 Pcs. 200AH Lead Acid Battery (GEL Type)
F.1
5KW Aluminum Railing with Bracket Set
Breakers/Combiner Box/Safety Devices
90m PV Cable with Accessories

TO BE PROVIDED WITHIN 30 CALENDAR DAYS AFTER NOTICE TO COMMENCE WORK/NOTICE TO PROCEED AND TURNED-OVER TO
DPWH DEO UPON COMPLETION OF THE PROJECT.

Sub - Total for F.1 - As Submitted 1,116,999.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,116,999.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 89,359.92
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 60,317.95
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 1,266,676.87
K.2 Total Unit Cost - As Evaluated

Prepared by:
RODERICK V. HORNEDO
Officer-in-Charge

FORM-POW-CE-24BA-0047-D
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: A.1.4 (1)

Pay Item Description: PROVISION OF PROGRESS PHOTOGRAPHS
Unit of Measurement: Each
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.1

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
256GB 8GB ANDROID PHONE Unit 1.00 37,050.00 37,050.00
Processor: Qualcomm Snapdragon 865 Soc
Display: 6.67-inches AMOLED FHD+
Camera: 64MP quad-cameras
Battery: 4,700 mAh Lithium-Polymer
GPU Qualcomm Andreno 650
Front Camera: 20 Megapixels
1 Year Official Warranty
20,000mAh Qualcomm Quick Charge 3.0 & PowerIQ Portable Charger/POWER BANK Unit 1.00 5,837.00 5,837.00
with Quick Charge Recharging, Power Bank for Samsung, iPhone, iPad and More
F.1
Connector Type: USB, Voltage: 5 Volts, 12 Volts

In line with the Department's thrust to improve the efficiency in planning, budgeting, project monitoring and contract
management processes, and in the implementation of the Project and Contract Management Application (PCMA), geotagged
photos are hereby required in the following project stages: Upon Mobilization, Monthly Progress, and Completion of the
Project.

TO BE PROVIDED WITHIN 30 CALENDAR DAYS AFTER NOTICE TO COMMENCE WORK/NOTICE TO PROCEED AND TURNED-OVER TO DPWH DEO
UPON COMPLETION OF THE PROJECT.
Sub - Total for F.1 - As Submitted 42,887.00
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 42,887.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 3,430.96
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 2,315.90
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 48,633.86
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II

FORM-POW-CE-24BA-0047-D
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: A.1.1(7)

Pay Item Description: Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis)
Unit of Measurement: mo
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
-
A.1

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Rental of Field Office with laboratory Building Mo 1.00 7,000.00 7,000.00

F.1

Sub - Total for F.1 - As Submitted 7,000.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,000.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 840.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 560.00
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 420.00
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 8,820.00
K.2 Total Unit Cost - As Evaluated
Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number:

Pay Item Description:
Unit of Measurement: mo
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

Satellite Phone Piece 2.00 133,500.00 267,000.00

1 Year Warranty
Handset, Battery and Chargers: - Main-4 adptors - Car - 10-30 Volts, Nicro USB Cable,
Wired Hands-Free Headset, Quick Startguide (8 Languages), Warramty, Support USB Memory
Drive, Holster

NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

WEATHER PROOF LONG RANGE TWO-WAY RADIO (35 MILES) Pair 2.00 #REF! #REF!
22 CHANNEL AND 121 PRIVACY CODES GENERATE 2,662 DISTINCTIVE COMBINATIONS
35 MILE LONG RANGE (56 KM)
WEIGHT: 1.50 POUNDS
RUBBER AND TOP-NOTCH PLASTIC ANTENNA
NiHM RECHARGEABLE BATTERIES (UP TO 10 HOURS) OR 3 AA BATTERIES
FRS/GMRS CHANNELS
IP54 WEATHER PROOF CONSTRUCTION FOR OUTDOOR USE
WITH 1 YEAR WARRANTY
EMERGENCY LIGHT SOURCE
COMPLETE WITH CHARGER AND ACCESSORIES

NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

WEATHER PROOF LONG RANGE TWO-WAY RADIO (80 KM) Pair 2.00 11,999.25 23,998.50
Radio Frequency Band: GMRS & FRS
Radio Type: Two-Way
Battery Type: Nickel Metal Hydride (NiHM)
Number of Channels: 22
Accessories: Batteries Included and Other
Battery Size: 6 pieces AA
Volatage: 5V , Wattage: 2W
Color: Grey, Material: Plastic
Minimum Frequency Range (MHz): 467 MHz
Transmission Distance: 80KM (49.71 Mile)
Display Type: Digital
Warranty: 1 Year

NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

WEATHER PROOF LONG RANGE TWO-WAY RADIO (35 MILES) Pair 2.00 18,273.00 36,546.00
22 CHANNEL AND 121 PRIVACY CODES GENERATE 2,662 DISTINCTIVE COMBINATIONS
35 MILE LONG RANGE (56 KM)
WEIGHT: 1.50 POUNDS
RUBBER AND TOP-NOTCH PLASTIC ANTENNA
NiHM RECHARGEABLE BATTERIES (UP TO 10 HOURS) OR 3 AA BATTERIES
FRS/GMRS CHANNELS
IP54 WEATHER PROOF CONSTRUCTION FOR OUTDOOR USE
WITH 1 YEAR WARRANTY
EMERGENCY LIGHT SOURCE
COMPLETE WITH CHARGER AND ACCESSORIES
Display Type: Digital
Warranty: 1 Year
NTC Registered/Approved, With NTC Sticker

TO BE TURNED OVER TO DPWH DEO UPON ISSUANCE OF NTP.

 DETAILED ESTIMATE OF FIELD OFFICE FOR THE ENGINEER

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE

BUILDING (BARANGAY HALL) PHASE 2

BRGY. CHAVAYAN, SABTANG BATANES

Quantity = All

I. CONCRETE (CR SOF, PEDESTAL)

Quantity = 1.00 cu.m.
a. Materials
Cement = 9.00 bags x #REF! = P #REF!
Sand = 1.60 cu.m. x #REF! = P #REF!
Coarse Aggregate = 1.00 cu.m. x #REF! = P #REF!
#REF!
b. Labor::
Foreman = 1 x 815.68 x 1 day = P 815.68
Carpenter = 1 x 589.28 x 1 day = P 589.28
Laborers = 2 x 544.16 x 1 day = P 1,088.32
2,493.28
Sub-Total I = P #REF!

II. CARPENTRY WORKS:

Floor/Walls/Ceiling
a. Materials
6 pcs. - 100mmdia GI Pipe Post = 6.00 pcs x 3,820.00 = P 22,920.00
6 pcs. - 2"x4"x9' Floor Joist = 36.00 bd.ft. x #REF! = P #REF!
3 pcs - 2"x4"x8' Floor Bridging = 16.00 bd.ft. x #REF! = P #REF!
40 pcs. - 2"x2"x12' Vertical Stud = 120.00 bd.ft. x #REF! = P #REF!
10 pcs. - 2"x2"x9' Horizontal Stud = 30.00 bd.ft. x #REF! = P #REF!
4 pcs. - 2"x2"x9' Ceiling Joist = 12.00 bd.ft. x #REF! = P #REF!
3 pcs. - 2"x2"x16' Ceiling Joist = 16.00 bd.ft. x #REF! = P #REF!
Ordinary Plywood = 47.00 pcs x 984.00 = P 46,248.00
RSB = 11.25 kgs x #REF! = P #REF!
Assorted CWN = 5.00 kgs x #REF! = P #REF!
#REF!
b. Labor::
Foreman = 1 x 815.68 x 1 day = P 815.68
Carpenter = 2 x 589.28 x 1 day = P 1,178.56
Laborers = 2 x 544.16 x 1 day = P 1,088.32
3,082.56
Roofs :
a. Materials
Note: Use S4S Lumber
6 pcs. - 2"x6"x12' Rafter = 48.00 bd.ft. x #REF! = P #REF!
8 pcs - 2"x6"x10' Wood Girder = 96.00 bd.ft. x #REF! = P #REF!
6 pcs. - 2"x2"x12' Wood Cleats = 24.00 bd.ft. x #REF! = P #REF!
24 pcs. - 2"x3"x12' Purlins = 144.00 bd.ft. x #REF! = P #REF!
Assorted CWN = 7 kgs. x #REF! = P #REF!
Anchor Bolts with Nuts and Washers = 5 kgs. x 65.00 = P 325.00
#REF!

b. Labor::
Foreman = 1 x 815.68 x 1 day = P 815.68
Carpenter = 1 x 589.28 x 1 day = P 589.28
Laborers = 2 x 544.16 x 1 day = P 1,088.32
2,493.28

Doors and Windows

Quantity : = 6.29 sq.m.
a. Materials
Note: Use S4S Lumber
1 Flush Type Hollow Core Door = 1.89 sq.m. x 1,115.00 = P 2,107.35
7 Jalou Pluss Type Window = 0.60 sq.m. x 815.00 = P 3,423.00
1 Jalou Pluss Type Window = 0.20 sq.m. x 815.00 = P 164.30
1 PVC Door = 1.47 sq.m. x 1,115.00 = P 1,639.05
7,333.70
b. Labor::
Foreman = 1 x 815.68 x 2 days = P 1,631.36
Carpenter = 1 x 589.28 x 2 days = P 1,178.56
Laborers = 2 x 544.16 x 2 days = P 2,176.64
4,986.56
Sub-Total II = #REF!

57 of 126
 DETAILED ESTIMATE OF FIELD OFFICE FOR THE ENGINEER

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF MULTI-PURPOSE

BUILDING (BARANGAY HALL) PHASE 2

BRGY. CHAVAYAN, SABTANG BATANES

III. CORUGATED METAL ROOFING
Quantity = 50 sq.m.
a. Materials:
GA#24 x 12' Corr. GI Sheets = 9 pcs. x 650.00 = P 5,850.00
G.I. Roofing Nails = 3 kg. x 75.00 = P 225.00
Vulcaseal = 1 lit. x 150.00 = P 150.00
6,225.00
b. Labor::
Foreman = 1 x 815.68 x 1 day = P 815.68
Carpenter = 1 x 589.28 x 1 day = P 589.28
Laborers = 1 x 544.16 x 1 day = P 544.16
1,949.12

Sub-Total III = 8,174.12

IV. MASONRY WORKS: (SEPTIC TANK)

Quantity = 16 sq.m.

a. Materials:

150mm CHB = 106 pcs. x 65.00 = P 6,890.00

Cement = 38 bags x #REF! = P #REF!
Sand = 2 cu.m. x #REF! = P #REF!
Gravel = 3 cu.m. x #REF! = P #REF!
RSB = 40 kg. x #REF! = P #REF!
# 16 Tie wire = 2 kg. x #REF! = P #REF!
b. #REF!
Labor::
Foreman = 1 x 815.68 x 1 day = P 815.68
Carpenter = 1 x 589.28 x 1 day = P 589.28
Laborers = 2 x 544.16 x 1 day = P 1,088.32
= 2,493.28
Sub-Total IV = P #REF!

V. FILLING MATERIALS:
Quantity = 1.00 cu.m.

a. Materials
Filler Material = 1.00 x 1250.00 = P 1,250.00
1,250.00
b. Labor:: (Levelling and Tamping)
Foreman = 1.00 x 815.68 x 1 day = P 815.68
Laborers = 1.00 x 544.16 x 1 day = P 544.16
1,359.84
Sub-Total V = P 2,609.84

VI. COMFORT ROOM ACCESSORIES/PLUMBING = P 20,000.00

Sub-Total VI = P 20,000.00

SUMMARY:
I #REF!
II #REF!
III 8,174.12
IV #REF!
V 2,609.84
VI 20,000.00
#REF!

58 of 126
 SUMMARY OF QUANTITIES

ITEM NO. DESCRIPTION QTY. UNIT REMARKS

VOLUME II

B. OTHER GENERAL REQUIREMENTS

B.3 (1) PERMITS AND CLEARANCES 1.00 Lump Sum

B.5 (1) PROJECT BILLBOARD/SIGNBOARD 2.00 Each

B.7 (1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.00 Lump Sum

B.9 (1) MOBILIZATION/DEMOBILIZATION 1.00 Lump Sum

VOLUME III - DIVISION I

A. EARTHWORKS
803(1)a STRUCTURE EXCAVATION (COMMON SOIL)
52.14 Cubic Meter FOOTING INCLUDING TIE BEAMS
804(1)a EMBANKMENT ( FROM STRUCTURE EXCAVATION)
31.28 Cubic Meter FOOTING INCLUDING TIE BEAMS
804(4)7 GRAVEL FILL
15.64 Cubic Meter

B. PLAIN AND REINFORCED CONCRETE WORK

900(1)a STRUCTURAL CONCRETE CLASS A - 7 DAYS 41.36 Cubic Meter FOOTING , STRAP BEAMS AND SLAB ON FILL

900(1)b STRUCTURAL CONCRETE CLASS A - 14DAYS 14.09 Cubic Meter COLUMNS

900(1)c STRUCTURAL CONCRETE CLASS A 28 DAYS 52.09 Cubic Meter BEAMS, TIE BEAMS AND SUSUSPENDED SLAB

902(1)a1 REINFORCING STEEL (DEFORMED), GRADE 40 17,567.79 Kilogram

903(2) FORMWORKS AND FALSEWORKS 567.31 Square Meter

VOLUME III - DIVISION II

C. FINISHING AND OTHER CIVIL WORKS

1001(5)a CATCH BASIN, CONCRETE 8.00 Each

1001(8) SEWERLINE WORKS 1.00 Lump Sum

1001(9) STORM DRAINAGE AND DOWNSPOUT 1.00 Lump Sum

1002(4) PLUMBING FIXTURES AND ACCESSORIES 1.00 Lump Sum American Standard or Equivalent quality

1002(24) COLD WATER LINES 1.00 Lump Sum

1003(1)b2 CEILING, 4.50 MM MARINE PLYWOOD ON WOOD FRAMING 211.00 Square Meter

1010(2)a HOLLOW CORE FLUSHDOOR 1.05 Square Meter

1010(2)b DOORS (WOOD PANEL) 11.10 Square Meter

1012(3)a3 TEMPERED GLASS WINDOWS (6mm Thick) 19.67 Square Meter

1016(1)a WATERPROOFING (CEMENT BASE) 142.86 Square Meter ROOFTOP AND CR

1018(1) GLAZED TILES AND TRIMS 102.04 Square Meter SECOND FLOOR

1018(2) UNGLAZED TILES 114.64 Square Meter GF, STAIRS, CR WALL AND FLOOR

1027(1) CEMENT PLASTER FINISH 334.60 Square Meter

1032(1)a PAINTING WORKS (MASONRY/CONCRETE) 302.80 Square Meter

1032(1)b PAINTING WORKS (WOOD) 11.10 Square Meter

1046(2)a1 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK 55.00 Square Meter

1046(2)a2 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK 112.30 Square Meter

1051(1) RAILING 1.00 Lump Sum

D. ELECTRICAL

1100(10) CONDUITS, BOXES & FITTINGS 1.00 Lump Sum

1101(33) WIRES & WIRING DEVICES 1.00 Lump Sum

1102(1) PANEL BOARD WITH MAIN AND BRANCH BREAKERS 1.00 Lump Sum

1103(1) LIGHTING FIXTURES 1.00 Lump Sum

1102(16)a1 GENERATOR (SINGLE/THREE PHASE, STANDBY) 1.00 Lump Sum

E. MECHANICAL
6 CF, 4 ACU 1.5HP-ST, 1ACU 2.0HP-ST,
1200 (1) VENTILATING EQUIPMENT 1.00 Lump Sum WALL MOUNTED EXHAUST FAN

100 Gals Capacity, #14 Stainless Steel Hydropneumatic

1201(1) WATER PUMPING SYSTEM 1.00 Lump Sum Tank, 75psi

1201(9)a OVERHEAD TANK, STAINLESS 1.00 Lump Sum Stainless Steel Tank, 4000L

1202(6)a1 FIRE EXTINGUISHER 1.00 Set

NOTE : QUANTITIES OF VARIOUS ITEMS ARE SUBJECT TO DECREASE OR INCREASE AS PER ACTUAL FIELD REQUIREMENT.

AGGREGATES SOURCES SHALL BE MAINLAND (MANILA/LUZON) CONFORMING TO THE DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS GENERAL SPECIFICATIONS FOR BUILDINGS 2013.

59 of 59
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: B.3 (1) Quantity: 1.00 Lump Sum

Pay Item Description: Permits and Clearances
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
-
A.1

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
BFP Permit (0.1% of Total Construction Cost) l.s 1.00 30,000.00 30,000.00
Building Permit (0.1% of Total Construction Cost) l.s 1.00 30,000.00 30,000.00
Zoning Permit (0.1% of total Construction Cost) l.s 1.00 30,000.00 30,000.00
NCIP & Council of Elders Field Validation and Consultation Meeting l.s 1.00 3,594.29 3,594.29
F.1 ECC Online Application/Processing l.s 1.00 5,070.00 5,070.00
Notarization l.s 1.00 600.00 600.00
Occupancy Permit l.s 1.00 22,500.00 22,500.00

Sub - Total for F.1 - As Submitted 121,764.29

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 121,764.29
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 0% -
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 6,088.21
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 127,852.50
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: B.5 (1) Quantity: 2.00 Each

Pay Item Description: Project Billboard/Signboard
Unit of Measurement: Each
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
UnSkilled Laborer 4.00 1.00 65.47 261.88

Sub - Total for A.1 - As Submitted 464.09

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 46.41
B.1

Sub - Total for B.1 - As Submitted 46.41

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 510.50
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 510.50
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

Common Nails, Assorted Kilogram 0.63 95.00 59.85

Good Lumber Board-Foot 63.00 79.46 5,005.98
Plywood Marine (1/4" x 4' x 8') Piece 1.50 1,020.00 1,530.00
Tarpaulin Square Foot 48.00 30.00 1,440.00
F.1

Sub - Total for F.1 - As Submitted 8,035.83

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 8,546.33
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 1,025.56
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 683.71
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 512.78
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 10,768.38
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: B.7 (1) Quantity: 1.00 Lump Sum

Pay Item Description: Occupational Safety and Health Program
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF DAYS DAILY RATE AMOUNT(PHP)
Safety Practitioner/Officer 1 19.00 939.12 17,843.28
A.1
Health Personnel/First Aider 1 268.00 784.32 210,197.76

Sub - Total for A.1 - As Submitted 228,041.04

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
-
-

B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 228,041.04
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 228,041.04
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Safety Helmet man-days 3,741.63 0.410 1,534.07
Safety Gloves man-days 3,741.63 20.000 74,832.64
Safety Shoes man-days 3,720.36 7.810 29,056.03
Safety Vest man-days 3,741.63 0.990 3,704.22
Rubber Boots man-days 21.27 1.080 22.97
Dust Mask man-days 6.75 0.530 3.58
Rain Coats (Optional, if necessary), 30% of the duration man-days 747.55 0.600 134.56
F.1
Signages and Barricades
PPE Signage (4' x 8') set 1.00 506.37 506.37
Safety First (4' x 4') set 1.00 270.87 270.87
Warning Signs (2' x 3') set 7.00 123.68 865.76
Caution Tape, 100ft. roll 1.00 800.00 800.00

Sub - Total for F.1 - As Submitted 111,731.05

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 339,772.09
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 27,181.77
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 18,347.69
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 385,301.55
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: B.9 (1) Quantity: 1.00 Lump Sum

Pay Item Description: Mobilization/Demobilization
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF MANDAY/S DAILY RATE AMOUNT(PHP)
-
A.1
-

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE
Mobilization/Demobilization (Not to Exceed 1% of Civil Works)
756.512

B.1

Sub - Total for B.1 - As Submitted 756.51

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 756.51
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 756.51
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
-
-
-
-
F.1

Sub - Total for F.1 - As Submitted -

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 756.51
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 0% -
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 37.83
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 794.34
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 803(1)a Note: Quantity: 52.14 Cubic Meter

Pay Item Description: Structure Excavation (Common Soil) Utilizing 2 Gang - Composed of 1 Foreman and 8 Laborers/Gang
Unit of Measurement: Cubic Meter
Output per Hour - As Submitted: 20.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1
Unskilled Laborer 3.00 1.00 65.47 196.41

Sub - Total for A.1 - As Submitted 313.80

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Backhoe, SOLAR 220 LC-3, 0.80 m3/1.04 yd3 1.00 1.00 2,096.00 2,096.00
Dumptruck, 12 yd3 2.00 1.00 1,420.00 2,840.00
B.1
Minor Tools (10% of Labor Cost) 31.38

Sub - Total for B.1 - As Submitted 4,967.38

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 5,281.18
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 20.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 264.06
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.1

Sub - Total for F.1 - As Submitted -

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 264.06
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 31.69
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 21.12
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 15.84
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 332.71
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 804(1)a Note: Quantity: 31.28 Cubic Meter

Pay Item Description: EMBANKMENT ( FROM STRUCTURE EXCAVATION) Utilizing 2 Gang - Composed of 1 Foreman and 8 Laborers/Gang
Unit of Measurement: Cubic Meter
Output per Hour - As Submitted: 9.84
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1
Unskilled Laborer 3.00 1.00 65.47 196.41

Sub - Total for A.1 - As Submitted 313.80

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Plate Compactor (5hp), 400-500 Gasoline Engine 1.00 0.75 123.00 92.25
Backhoe, SOLAR 220 LC-3, 0.80 m3/1.04 yd3 1.00 0.75 2,096.00 1,572.00
B.1
Minor Tools (10% of Labor Cost) 31.38

Sub - Total for B.1 - As Submitted 1,695.63

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 2,009.43
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 9.84
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 204.21
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.1

Sub - Total for F.1 - As Submitted -

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 204.21
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 24.51
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 16.34
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 12.25
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 257.31
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 804(4)7 Note: Quantity: 15.64 Cubic Meter

Pay Item Description: Gravel Fill Utilizing 2 Gang - Composed of 1 Foreman and 8 Laborers/Gang
Unit of Measurement: Cubic Meter
Output per Hour - As Submitted: 1.20
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1
Unskilled Laborer 3.00 1.00 65.47 196.41

Sub - Total for A.1 - As Submitted 313.80

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Plate Compactor (5hp), 400-500 Gasoline Engine 1.00 0.50 123.00 61.50
Minor Tools (10% of Labor Cost) 31.38
B.1

Sub - Total for B.1 - As Submitted 92.88

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 406.68
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.20
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 338.90
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

Gravel Bedding (G1) (with 5% Shrinkage Factor) Cubic Meter 1.05 6,651.60 6,984.18

F.1

Sub - Total for F.1 - As Submitted 6,984.18

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,323.08
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 878.77
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 585.85
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 439.38
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 9,227.08
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 900(1)a Quantity: 41.36 Cubic Meter

Pay Item Description: Structural Concrete Class A, 7 Days
Unit of Measurement: Cubic Meter
Output per Hour - As Submitted: 0.357
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 4.00 1.00 65.47 261.88

Sub - Total for A.1 - As Submitted 464.09

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
One Bagger Mixer, 4-6 ft3/min 1.00 1.00 172.00 172.00
Minor Tools (10% of Labor Cost) 46.41
B.1

Sub - Total for B.1 - As Submitted 218.41

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 682.50
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.36
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,911.76
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Coarse Aggregates (From Mainland Luzon) Cubic Meter 1.00 6,651.60 6,651.60
Fine Aggregates (From Mainland Luzon) Cubic Meter 0.50 6,701.60 3,350.80
Portland Cement Bags 9.10 474.99 4,322.38
F.1

Sub - Total for F.1 - As Submitted 14,324.78

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16,236.54
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 1,948.39
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 1,298.92
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 974.19
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 20,458.05
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 900(1)b Quantity: 14.09 Cubic Meter

Pay Item Description: Structural Concrete Class A ,14 Days
Unit of Measurement: Cubic Meter
Output per Hour - As Submitted: 0.270
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 4.00 1.00 65.47 261.88

Sub - Total for A.1 - As Submitted 464.09

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
One Bagger Mixer, 4-6 ft3/min 1.00 1.00 172.00 172.00
Minor Tools (10% of Labor Cost) 46.41
B.1

Sub - Total for B.1 - As Submitted 218.41

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 682.50
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.27
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,527.78
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Coarse Aggregates (From Mainland Luzon) Cubic Meter 1.00 6,651.60 6,651.60
Fine Aggregates (From Mainland Luzon) Cubic Meter 0.50 6,701.60 3,350.80
Portland Cement Bags 9.10 474.99 4,322.38
-
F.1
-
-

Sub - Total for F.1 - As Submitted 14,324.78

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16,852.56
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 2,022.31
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 1,348.20
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 1,011.15
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 21,234.22
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 900(1)c Quantity: 52.09 Cubic Meter

Pay Item Description: Structural Concrete Class A, 28 Days
Unit of Measurement: Cubic Meter
Output per Hour - As Submitted: 0.270
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 4.00 1.00 65.47 261.88

Sub - Total for A.1 - As Submitted 464.09

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
One Bagger Mixer, 4-6 ft3/min 1.00 1.00 172.00 172.00
Minor Tools (10% of Labor Cost) 46.41
B.1

Sub - Total for B.1 - As Submitted 218.41

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 682.50
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.27
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,527.78
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Coarse Aggregates (From Mainland Luzon) Cubic Meter 1.00 6,651.60 6,651.60
Fine Aggregates (From Mainland Luzon) Cubic Meter 0.50 6,701.60 3,350.80
Portland Cement Bags 9.10 474.99 4,322.38
-
F.1
-

Sub - Total for F.1 - As Submitted 14,324.78

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16,852.56
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 2,022.31
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 1,348.20
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 1,011.15
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 21,234.22
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 902(1)a1 Quantity: 17567.79 Kilograms

Pay Item Description: Reinforcing Steel (Deformed), Grade 40
Unit of Measurement: Kilograms
Output per Hour - As Submitted: 129.094
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 3.00 1.00 84.82 254.46
Unskilled Laborer 12.00 1.00 65.47 785.64

Sub - Total for A.1 - As Submitted 1,157.49

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Bar Cutter 1 0.50 105.47 52.74
Bar Bender 1 0.50 168.75 84.38
B.1 Minor Tools (10% of Labor Cost) 115.75

Sub - Total for B.1 - As Submitted 252.87

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 1,410.36
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 129.09
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 10.93
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Deformed Reinforcing Steel, Grade 40 Kilograms 1.00 78.97 78.97
#16 Galvanized Iron Wire Kilograms 0.02 105.00 1.58
Consumables (5% of Material Cost) 4.03
F.1 -
-

Sub - Total for F.1 - As Submitted 84.58

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 95.51
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 11.46
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 7.64
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 5.73
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 120.34
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 903(2) Quantity: 567.31 Square Meter

Pay Item Description: Formworks and Falseworks
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 3.240
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
INSTALLATION
Construction Foreman 1.00 1.00 117.39 117.39
Skilled Laborer 2.00 1.00 84.82 169.64
Unskilled Laborer 4.00 1.00 65.47 261.88
A.1

STRIPPING
Construction Foreman 1.00 0.41 117.39 48.13
Unskilled Laborer 6.00 0.41 65.47 161.06

Sub - Total for A.1 - As Submitted 758.10

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 75.81

B.1

Sub - Total for B.1 - As Submitted 75.81

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 833.91
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 3.24
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 257.38
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Ordinary Plywood (0.0125m x 1.20m x 2.40m) - 3 uses Pieces 0.347 1,010.00 116.82
Good Lumber - 3 uses Board-Foot 7.190 79.46 190.44
Assorted Common Wire Nails Kilograms 0.210 95.00 19.95
F.1 Consumables (5% of Material Cost) 16.36

Sub - Total for F.1 - As Submitted 343.57

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 600.95
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 72.11
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 48.08
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 36.06
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 757.20
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 DERIVATION OF ITEM 311(7)a4 - PRODUCTION OUTPUT USING 1 - BAGGER MIXER
CALCULATING OUTPUT OF A MIXER OF _____LITRES CAPACITY PER DAY = 112.50 Liters

1. Raising Skip, Discharging into drum and lowering = 0.50 minutes

2. Adding Water and Mixing in the drum (During this time the skip is reloaded) = 2.00 minutes
3. Discharging Content of drum and completing loading of skip = 0.50 minutes
Total Time Required for One batch of Concrete = 3.00 minutes

Effective Mixing for a day = 7.00 Hours

Clearing the Drum, Chutes and etc., starting and oiling the engine = 1.00 Hours

No. of Batch in One Working Hour (1 Hour = 60 Minutes) = 20.00 batches

No. of Batches in one Day (7 Hour Effective Mixing for a day) = 140.00 batches

Considering 90% Efficiency, output per batch 80 % = 90.00 Litres

Output per Day = 12,600.00

= 12.60
Say = 12.60

CALCULATING TIME REQUIRED TO COMPLETE A JOB USING 1 UNIT-ONE BAGGER MIXER

Length Width Thickness Volume

75.00 7.01 0.28 147.21

The Oupt put per Hour = 1,800.00 Litres

= 1.80 cu.m./Hour

No. of Working Hours = 81.783 Hours

= 6.429 Sq.m./Hour

No. of Working Hours = 0.083 Hours

0.15m thick = 12.000 Sq.m./Hour

No. of Working Hours = 0.111 Hours

0.20m thick = 9.000 Sq.m./Hour

No. of Working Hours = 0.128 Hours

0.23m thick = 7.826 Sq.m./Hour

No. of Working Hours = 0.156 Hours

0.28m thick = 6.429 Sq.m./Hour
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 12.00
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1
Skilled Laborer 8.00 1.00 #REF! #REF!
Unskilled Laborer 16.00 1.00 #REF! #REF!
Sub - Total for A.1 - As Submitted #REF!
LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 4.00 1.00 #REF! #REF!
#REF! 2.00 1.00 #REF! #REF!
#REF! 1.00 1.00 #REF! #REF!
#REF! 1.00 1.00 #REF! #REF!
B.1
#REF! 1.00 1.00 #REF! #REF!
Minor Tools (5% of Labor Cost) #REF!

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 12.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Reinforcing Steel Bars Kg 0.33 #REF! #REF!
Curing Compound L 0.29 70.00 20.30
Asphalt Cement L 0.12 44.25 5.31
Steel Forms (Rental) m 0.46 78.00 35.88
Sand (From Mainland Luzon) m³ 0.0825 #REF! #REF!
Gravel (From Mainland Luzon) m³ 0.15 #REF! #REF!
Cement Bag 1.43 #REF! #REF!
F.1
Concrete Saw (Diamond Blade 14" diameter) Pc 0.00015 8,000.00 1.20
Pipe Sleeve, 1" diameter m 0.0078 306.25 2.39
Grease/Tar L 0.0015 71.00 0.11

Sub - Total for F.1 - As Submitted #REF!

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:
#REF!
#REF!
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1001(5)a Quantity: 8.00 Each

Pay Item Description: Catch Basin (Concrete/CHB)
Unit of Measurement: Each
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Unskilled Laborer 3.00 1.00 65.47 196.41

Sub - Total for A.1 - As Submitted 313.80

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 313.80
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 313.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Item 900: Reinforced Concrete Cubic Meter 0.108 14,324.78 1,547.08
Item 902: Reinforcing Steel Bar, Grade 40 Kilogram 8.606 84.58 727.90
Cast Iron Catch Basin Cover Pieces 1.000 5,200.00 5,200.00
-
F.1 -
-

Sub - Total for F.1 - As Submitted 7,474.98

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,788.78
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 15% 1,168.32
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 10% 778.88
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 486.80
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 10,222.77
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1001(8) Quantity: 1.00 Lump Sum

Pay Item Description: Sewer Line Works
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 18.00 117.39 2,113.02
A.1 Skilled Laborer 1.00 18.00 84.82 1,526.76
Unskilled Laborer 2.00 18.00 65.47 2,356.92

Sub - Total for A.1 - As Submitted 5,996.70

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 599.67

B.1

Sub - Total for B.1 - As Submitted 599.67

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 6,596.37
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 6,596.37
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
100mmØ x 3.0m uPVC Pipe Piece 7.000 843.00 5,901.00
100mmØ uPVC Coupling Piece 8.000 95.00 760.00
100mmØ C.O. w/ Plug Piece 1.000 75.00 75.00
100mmØ Wye Piece 4.000 158.00 632.00
100mmØ uPVC Elbow 45° Piece 6.000 75.00 450.00

50mmØ x 3.0m uPVC Pipe Piece 11.000 480.00 5,280.00

F.1
50mmØ uPVC Coupling Piece 10.000 55.00 550.00
50mmØ C.O. w/ Plug Piece 4.000 27.00 108.00
50mmØ Wye Piece 7.000 103.00 721.00
50mmØ uPVC Elbow 45° Piece 18.000 54.00 972.00
50mmØ P-Trap Piece 23.000 136.00 3,128.00
Solvent Can 8.000 225.00 1,800.00
Consumables (5% of Material Cost) 1.000 1,018.85

Sub - Total for F.1 - As Submitted 21,395.85

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 27,992.22
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 3,359.07
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 2,239.38
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 1,679.53
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 35,270.20
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1001(9) Quantity: 1.00 Lump Sum

Pay Item Description: Storm Drainage and Downspout
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 19.00 117.39 2,230.41
A.1 Skilled Laborer 1.00 19.00 84.82 1,611.58
Unskilled Laborer 2.00 19.00 65.47 2,487.86

Sub - Total for A.1 - As Submitted 6,329.85

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 632.99

B.1

Sub - Total for B.1 - As Submitted 632.99

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 6,962.84
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 6,962.84
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
150mmø x 3.00m PVC CB Piece 12.00 1263.00 15,156.00
100mmø x 3.00m PVC DS Piece 7.00 843.00 5,901.00
Roof Drain, Dome Type Piece 7.00 1,690.00 11,830.00
PVC Elbow 87.5° (6mm Bend x 100mm) Piece 7.00 101.00 707.00
PVC Coupling 100mm ø Piece 6.00 95.00 570.00
PVC Solvent (400cc/can) Can 1.00 225.00 225.00
F.1
Stainless Steel Screen Piece 7.00 171.93 1,203.48
Ga. 26 Plain GI ( Steel Strap) Piece 1.00 728.00 728.00
Tox with screw Piece 28.00 9.10 254.80

Sub - Total for F.1 - As Submitted 21,419.28

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 28,382.12
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 3,405.85
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 2,270.57
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 1,702.93
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 35,761.47
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1002(4) Quantity: 1.00 Lump Sum

Pay Item Description: Plumbing Fixture and Accessories
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 21.60 117.39 2,535.62
A.1 Skilled Laborer 1.00 21.60 84.82 1,832.11
Unskilled Laborer 1.00 21.60 65.47 1,414.15

Sub - Total for A.1 - As Submitted 5,781.88

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 578.19
B.1

Sub - Total for B.1 - As Submitted 578.19

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 6,360.07
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 6,360.07
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Water Closet including fittings and accessories (Elongated American Standard or Equivalent) Set 3.00 9,010.00 27,030.00
Lavatory including Fittings and Accessoreis ( American Standard or Equivalent) Set 4.00 8,162.00 32,648.00
Stainless Floor Drain 4" x 4" Piece 4.00 350.00 1,400.00
F.1 13 mm Ø Brass Faucet Piece 5.00 215.00 1,075.00
Urinal Piece 2.00 5,906.00 11,812.00

Sub - Total for F.1 - As Submitted 73,965.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 80,325.07
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 9,639.01
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 6,426.01
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 4,819.50
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 101,209.59
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1002(24) Quantity: 1.00 Lump Sum

Pay Item Description: Cold Water Lines
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 5.32 117.39 624.51
A.1 Skilled Laborer 1.00 5.32 84.82 451.24
Unskilled Laborer 2.00 5.32 65.47 696.60

Sub - Total for A.1 - As Submitted 1,772.35

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 177.24

B.1

Sub - Total for B.1 - As Submitted 177.24

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 1,949.59
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,949.59
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Ø25mm PPR Pipe Piece 4.00 532.40 2,129.60
Ø25mm PPR Elbow Piece 13.00 25.68 333.84
Ø25mm PPR TEE Piece 8.00 33.58 268.64
Ø25mm PPR COUPLING Piece 5.00 24.69 123.45
F.1 Teflon Tape Roll 1.00 30.00 30.00
Solvent Cement Can 1.00 225.00 225.00
Consumables (5% of Material Cost) 155.53

Sub - Total for F.1 - As Submitted 3,266.06

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,215.65
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 625.88
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 417.25
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 312.94
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 6,571.72
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1003(1)b2 Quantity: 211.00 Square Meter

Pay Item Description: Ceiling, 4.50mm Marine Plywood in Wood Framing
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 1.489
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
Skilled Laborer 1.00 1.00 84.82 84.82
A.1
UnSkilled Laborer 2.00 1.00 65.47 130.94

Sub - Total for A.1 - As Submitted 333.15

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 33.32

B.1

Sub - Total for B.1 - As Submitted 33.32

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 366.47
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.49
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 246.12
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
4.50mm Marine Plywood Piece 0.365 1,000.00 365.00
Good Lumber Board-Foot 9.257 79.46 735.56
Assorted Nails Kilogram 0.139 95.00 13.21
Cornice Meter 0.450 440.00 198.00
F.1

Sub - Total for F.1 - As Submitted 1,311.77

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,557.89
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 186.95
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 124.63
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 93.47
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 1,962.94
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1010(2)a Quantity: 1.05 Square Meter

Pay Item Description: Hollow Core, Flush Door
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 0.320
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 1.00 1.00 65.47 65.47

Sub - Total for A.1 - As Submitted 267.68

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 26.77

B.1

Sub - Total for B.1 - As Submitted 26.77

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 294.45
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.32
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 920.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Flush Hollow Core Door Square Meter 1.000 1,115.00 1,115.00

F.1

Sub - Total for F.1 - As Submitted 1,115.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,035.16
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 244.22
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 162.81
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 122.11
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 2,564.30
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1010(2)b Quantity: 11.10 Square Meter

Pay Item Description: Wooden Panel Door
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 0.360
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 2.00 1.00 65.47 130.94

Sub - Total for A.1 - As Submitted 333.15

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 33.32

B.1

Sub - Total for B.1 - As Submitted 33.32

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 366.47
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.36
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,017.97
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Tanguile Panel Door Square Meter 1.000 6,500.00 6,500.00

F.1

Sub - Total for F.1 - As Submitted 6,500.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,517.97
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 902.16
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 601.44
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 451.08
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 9,472.64
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1012(3)a3 Quantity: 19.67 Square Meter

Pay Item Description: Tempered Glass Window 8mm
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 0.360
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 1.00 1.00 65.47 65.47

Sub - Total for A.1 - As Submitted 267.68

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 26.77

B.1

Sub - Total for B.1 - As Submitted 26.77

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 294.45
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.36
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 817.92
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Tempered Glass Window 8mm, Awning Type Square Meter 1.000 6,500.00 6,500.00
Consumables (3% of Material Cost) 195.00

F.1

Sub - Total for F.1 - As Submitted 6,695.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,512.92
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 901.55
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 601.03
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 450.77
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 9,466.27
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1016(1)a Quantity: 142.86 Square Meter

Pay Item Description: Waterproofing, Cement-base
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 1.875
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 1.00 1.00 84.82 84.82
Unskilled Laborer 1.00 1.00 65.47 65.47

Sub - Total for A.1 - As Submitted 267.68

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 26.77

B.1

Sub - Total for B.1 - As Submitted 26.77

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 294.45
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.88
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 157.04
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Cement-based Waterproofing Square Meter 1.050 345.00 362.25

F.1

Sub - Total for F.1 - As Submitted 362.25

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 519.29
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 62.31
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 41.54
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 31.16
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 654.31
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1018(1) Quantity: 102.04 Square Meter

Pay Item Description: Glazed Tiles and Trims .
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 1.365
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 5.00 1.00 84.82 424.10
Unskilled Laborer 5.00 1.00 65.47 327.35

Sub - Total for A.1 - As Submitted 868.84

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 86.88

B.1

Sub - Total for B.1 - As Submitted 86.88

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 955.72
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.37
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 700.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Glazed Tiles Square Meter 1.050 1,050.00 1,102.50
Cement Bags 0.325 474.99 154.37
Sand Cubic Meter 0.026 6,701.60 174.24
F.1 Tile Grout Bags 0.125 120.00 15.00
Tile Adhesive (25 kg) Bags 0.143 450.00 64.35
Consumables (3% of Material Cost) 45.31

Sub - Total for F.1 - As Submitted 1,555.77

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,255.93
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 270.71
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 180.47
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 135.36
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 2,842.47
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1018(2) Quantity: 114.64 Square Meter

Pay Item Description: Unglazed Tiles
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 1.950
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 5.00 1.00 84.82 424.10
Unskilled Laborer 5.00 1.00 65.47 327.35

Sub - Total for A.1 - As Submitted 868.84

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

Minor Tools (10% of Labor Cost) 86.88

B.1

Sub - Total for B.1 - As Submitted 86.88

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 955.72
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.95
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 490.11
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Unglazed Tiles Square Meter 1.05 1,150.00 1,207.50
Cement Bags 0.325 474.99 154.37
Sand Cubic Meter 0.026 6,701.60 174.24
Tile Grout Bags 0.125 120.00 15.00

F.1

Sub - Total for F.1 - As Submitted 1,551.11

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,041.22
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 244.95
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 163.30
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 122.47
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 2,571.94
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1027(1) Quantity: 334.60 Square Meter

Pay Item Description: Cement Plaster Finish, 16 mm thick
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 12.020
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 2.00 1.00 84.82 169.64
Unskilled Laborer 4.00 1.00 65.47 261.88

Sub - Total for A.1 - As Submitted 548.91

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
-
Minor Tools (10% of Labor Cost) 54.89
B.1

Sub - Total for B.1 - As Submitted 54.89

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 603.80
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 12.02
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 50.23
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Cement Bags 0.192 474.99 91.20
Sand Cubic Meter 0.016 6,701.60 107.23

F.1

Sub - Total for F.1 - As Submitted 198.43

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 248.66
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 29.84
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 19.89
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 14.92
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 313.32
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1032(1)a Quantity: 302.80 Square Meter

Pay Item Description: Painting Works (Masonry/Concrete)
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 2.100
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 2.00 1.00 84.82 169.64
Unskilled Laborer 1.00 1.00 65.47 65.47

Sub - Total for A.1 - As Submitted 352.50

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
-
-
B.1 Minor Tools (10% of Labor Cost) 35.25

Sub - Total for B.1 - As Submitted 35.25

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 387.75
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 2.10
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 184.64
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Concrete Neutralizer Gal 0.020 567.75 11.36
Concrete Sealer/Primer Gal 0.040 1,169.57 46.78
Patching Compound Gal 0.050 450.00 22.50
Semi Gloss Latex (2 coat only) Gal 0.080 850.00 68.00
F.1 Consumables (5% of Material Cost) 7.43

Sub - Total for F.1 - As Submitted 156.07

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 340.71
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 40.89
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 27.26
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 20.44
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 429.30
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1032(1)b Quantity: 11.10 Square Meter

Pay Item Description: Painting Works (Wood)
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 1.890
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
A.1 Skilled Laborer 2.00 1.00 84.82 169.64
Unskilled Laborer 1.00 1.00 65.47 65.47

Sub - Total for A.1 - As Submitted 352.50

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
-
-
B.1 Minor Tools (10% of Labor Cost) 35.25

Sub - Total for B.1 - As Submitted 35.25

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 387.75
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.89
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 205.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
a. Glazzing Putty Gal 0.050 650.00 32.50
b. Flat Wall Enamel Gal 0.040 756.00 30.24
c. Enamel Quick Dry Gal 0.040 730.00 29.20
d. Paint Thinner Gal 0.250 350.00 87.50
F.1 Consumables (5% of Material Cost) 8.97

Sub - Total for F.1 - As Submitted 188.41

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 393.57
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 47.23
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 31.49
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 23.61
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 495.90
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1046(2)a1 Quantity: 55.00 Square Meter

Pay Item Description: CHB Non Load Bearing (Including Reinforcing Steel) 100mm thick
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 3.825
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
Skilled Laborer 2.00 1.00 84.82 169.64
A.1
Unskilled Laborer 3.00 1.00 65.47 196.41

Sub - Total for A.1 - As Submitted 483.44

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
One Bagger Mixer, 4-6 ft3/min 1.00 1.00 172.00 172.00
Minor Tools (10% of Labor Cost) 48.34
B.1

Sub - Total for B.1 - As Submitted 220.34

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 703.78
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 3.83
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 183.99
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
100mm thick CHB, Non Load Bearing
Piece 13.000 61.00 793.00
Cement Bag 0.525 474.99 249.37
Sand Cubic Meter 0.040 6,701.60 268.06
Reinforcing Steel (10mm-∅ Bars @ 0.40m Vetically and every 3 layers of CHB) Kilogram 3.240 78.97 255.86
F.1 #16 Tie Wire Kilogram 0.050 105.00 5.25

Sub - Total for F.1 - As Submitted 1,571.54

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,755.53
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 210.66
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 140.44
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 105.33
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 2,211.97
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1046(2)a2 Quantity: 112.30 Square Meter

Pay Item Description: CHB Non Load Bearing (Including Reinforcing Steel) 150mm thick
Unit of Measurement: Square Meter
Output per Hour - As Submitted: 3.180
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 117.39 117.39
Skilled Laborer 2.00 1.00 84.82 169.64
A.1
Unskilled Laborer 3.00 1.00 65.47 196.41

Sub - Total for A.1 - As Submitted 483.44

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
One Bagger Mixer 1.00 1.00 172.00 172.00
Minor Tools (10% of Labor Cost) 48.34
B.1

Sub - Total for B.1 - As Submitted 220.34

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 703.78
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 3.18
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 221.31
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
150mm thick CHB, Non Load Bearing Piece 13.000 72.00 936.00
Cement Bag 1.500 474.99 712.48
Sand Cubic Meter 0.040 6,701.60 268.06
Reinforcing Steel (10mm-∅ Bars @ 0.40m Vetically and every 3 layers of CHB) Kilogram 3.240 78.97 255.86
F.1 #16 Tie Wire Kilogram 0.050 105.00 5.25

Sub - Total for F.1 - As Submitted 2,177.65

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,398.96
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 287.88
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 191.92
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 143.94
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 3,022.70
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1051(1) Quantity: 1.00 Lump Sum

Pay Item Description: Railing
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 19.18 117.39 2,251.54
Skilled Laborer 1.00 19.18 84.82 1,626.85
A.1
Unskilled Laborer 1.00 19.18 65.47 1,255.71

Sub - Total for A.1 - As Submitted 5,134.10

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Welding Machine, Gas/Diesel Driven 1.00 14.39 371.00 5,336.84
Cutting Outfit 1.00 4.80 45.45 217.93
Minor Tools (10% of Labor Cost) 513.41
B.1

Sub - Total for B.1 - As Submitted 6,068.18

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 11,202.28
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 11,202.28
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
50 mmø Stainless Steel Pipe Piece 12.000 2,300.00 27,600.00
25 mmø Stainless Steel Pipe Piece 8.000 1,500.00 12,000.00
Welding Rod Kilogram 1.00 228.00 228.00
F.1 Consumabels (5% of Material Cost)

Sub - Total for F.1 - As Submitted 39,828.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 51,030.28
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 6,123.63
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 4,082.42
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 3,061.82
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 64,298.15
K.2 Total Unit Cost - As Evaluated

Prepared by:

KING JAYLORD S. BAUTISTA

ENGINEER II
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 180.000
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 2.00 1.00 #REF! #REF!
Semiskilled Laborer 8.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 1.00 0.50 #REF! #REF!
#REF! 1.00 0.50 #REF! #REF!
B.1 Minor Tools (10% of Labor Cost) #REF!

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 180.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Deformed Reinforcing Steel Bar, Grade 40 Kilogram 1.00 #REF! #REF!
#16 Galvanized Iron Wire Kilogram 0.015 #REF! #REF!
Consumables (5% of Materials Cost) #REF!

F.1

Sub - Total for F.1 - As Submitted #REF!

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 900(1)b

Pay Item Description: STRUCTURAL CONCRETE CLASS A - 14DAYS
Unit of Measurement: Cubic Meter
Output per Hour - As Submitte 0.357
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 4.00 1.00 #REF! #REF!
Semiskilled Laborer 8.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 1.00 1.00 #REF! #REF!
#REF! 1.00 1.00 #REF! #REF!
B.1 Minor Tools (10% of Labor Cost) #REF!

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.36
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Lumber, Good - 1 uses Boardfoot 100.00 #REF! #REF!
Marine Plywood (1/2" x 4' x 8') - 1 uses Piece 1.60 #REF! #REF!
Assorted CWN (1kg/100 bd-ft of lumber) Kilogram 0.70 #REF! #REF!
Cement Bag 9.50 #REF! #REF!
Sand (from Mainland Luzon) Cubic Meter 0.50 #REF! #REF!
Gravel (From Mainland Luzon) Cubic Meter 1.00 #REF! #REF!
Water Liter 150.00 #REF! #REF!
F.1

Sub - Total for F.1 - As Submitted #REF!

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 0.750
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 2.00 1.00 #REF! #REF!
Semiskilled Laborer 8.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
One Bagger Mixer, 4-6 ft3/min 1.00 1.00 #REF! #REF!
Minor Tools (10% of Labor Cost) #REF!
B.1

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 0.75
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Cement Bag 4.20 #REF! #REF!
Sand (from Mainland Luzon) Cubic Meter 0.26 #REF! #REF!
Gravel (From Mainland Luzon) Cubic Meter 0.53 #REF! #REF!
Boulders (Available at Site) Cubic Meter 0.63 #REF! #REF!
Water Liter 150.00 #REF! #REF!
Miscellaneous (2% of Materials Cost) #REF!

F.1

Sub - Total for F.1 - As Submitted #REF!

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1100(10) Quantity: 1.00 Lump Sum

Pay Item Description: CONDUITS, BOXES & FITTINGS
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 57.50 121.70 6,997.90
Skilled Laborer 1.00 94.30 88.15 8,312.65
A.1
Unskilled Laborer 1.00 94.30 67.84 6,397.39

Sub - Total for A.1 - As Submitted 21,707.94

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Material Cost) 2,170.79

B.1

Sub - Total for B.1 - As Submitted 2,170.79

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 23,878.73
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 23,878.73
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
25mmÆ Electrical Rigid Steel Conduit length 8.00 645.00 5,160.00
25mmÆ Service Entrance Cap pc 1.00 120.00 120.00
25mmÆ RSC Long Elbow pc 4.00 220.00 880.00
25mmÆ RSC Locknut and Bushing pc 10.00 76.70 767.00
25mmÆ RSC Clamp with 2 Stainless Screws and Tox pc 5.00 62.40 312.00
20mmÆ PVC Pipe length 180.00 115.00 20,700.00
20mmÆ PVC Long Elbow pc 60.00 22.00 1,320.00
20mmÆ PVC Coupling pc 200.00 6.00 1,200.00
25mmÆ PVC Pipe length 2.00 115.00 230.00
F.1 25mmÆ PVC Long Elbow pc 1.00 22.00 22.00
25mmÆ PVC Coupling pc 1.00 6.00 6.00
T Condulet Connector pc 1.00 325.00 325.00
Utility Box, Deep Type pc 50.00 45.00 2,250.00
Octagonal Junction Box, Deep Type pc 42.00 45.00 1,890.00
5/8" Eye Bolt, Galvanized pc 1.00 231.00 231.00
Ground Rod with Clamp pc 1.00 2,100.00 2,100.00
Solvent Cement can 15.00 260.00 3,900.00

Consumables (5% of Material Cost) 2,070.65

Sub - Total for F.1 - As Submitted 43,483.65

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 67,362.38
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 8,083.49
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 5,388.99
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 4,041.74
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 84,876.60
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

Engineer II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1101(33) Quantity: 1.00 Lump Sum

Pay Item Description: WIRES & WIRING DEVICES
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 65.56 121.70 7,978.52
A.1 Skilled Laborer 1.00 92.82 88.15 8,182.07
Unskilled Laborer 1.00 92.82 67.84 6,296.90

Sub - Total for A.1 - As Submitted 22,457.49

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 2,245.75

B.1

Sub - Total for B.1 - As Submitted 2,245.75

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 24,703.24
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 24,703.24
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Electric wire - 3.50 mm² THWN-2 m 1,199.00 40.00 47,960.00
Electric wire - 5.50 mm² THWN-2 m 250.00 65.00 16,250.00
Electric wire - 8.0 mm² THWN-2 m 5.00 127.00 635.00
Electric wire - 30.0 mm² THWN-2 m 50.00 284.70 14,235.00
Single Gang Switch set 3.00 235.00 705.00
Double Gang Switch set 3.00 350.00 1,050.00
Three Gang Switch set 2.00 450.00 900.00
Three Way Switch set 2.00 220.00 440.00
F.1 Duplex Convenience Outlet, Grounding Type set 21.00 370.00 7,770.00
Duplex Convenience Outlet, Grounding Type, IP 66 set 9.00 490.00 4,410.00
ACU Outlet set 5.00 490.00 2,450.00
-
-
Consumables (3% of Material Cost) 2,904.15

Sub - Total for F.1 - As Submitted 99,709.15

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 124,412.39
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 14,929.49
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 9,952.99
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 7,464.74
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 156,759.61
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

Engineer II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1102(1) Quantity: 1.00 Lump Sum

Pay Item Description: PANEL BOARD WITH MAIN AND BRANCH BREAKERS
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 11.20 121.70 1,363.04
Skilled Laborer 1.00 11.20 88.15 987.28
A.1
Unskilled Laborer 2.00 11.20 67.84 1,519.62

Sub - Total for A.1 - As Submitted 3,869.94

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)

A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 386.99

B.1

Sub - Total for B.1 - As Submitted 386.99

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 4,256.93
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 4,256.93
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Nema 3R Enclosure for Main Disconnecting Means set 1.00 1,677.00 1,677.00
MDP - Flushed Mounted, NEMA 1 Enclosure w/ Ground Terminal
Main MTS:100AT, 150AF, 2P, 230V, 10kAIC set 1.00 41,762.50 41,762.50
F.1 Branches: 2 - 15AT, 50AF, 2P, 230V; 8 - 20AT, 50AF, 2P, 230V; 5 - 30AT, 50AF, 2P, 230V
40AT, 150AF, 2P, 230V, 25kAIC set 1.00 3,835.00 3,835.00
KWHR Meter Base set 1.00 3,640.00 3,640.00
Consumables (3% of Material Cost) 1,527.44

Sub - Total for F.1 - As Submitted 52,441.94

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 56,698.87
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 6,803.86
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 4,535.91
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 3,401.93
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 71,440.58
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

Engineer II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1103(1) Quantity: 1.00 Lump Sum

Pay Item Description: LIGHTING FIXTURES AND LAMPS
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 7.80 121.70 949.26
A.1 Skilled Laborer 1.00 7.80 88.15 687.57
Unskilled Laborer 1.00 7.80 67.84 529.15

Sub - Total for A.1 - As Submitted 2,165.98

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 216.60

B.1

Sub - Total for B.1 - As Submitted 216.60

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 2,382.58
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,382.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
24W LED Bulb, E27 pc 3.00 442.00 1,326.00
50W LED Bulb, E27 pc 36.00 717.60 25,833.60
4"-Diameter Receptacle pc 39.00 46.55 1,815.45
-
F.1 -
-
Consumables (3% of Material Cost) 869.26

Sub - Total for F.1 - As Submitted 29,844.31

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 32,226.89
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 3,867.23
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 2,578.15
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 1,933.61
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 40,605.88
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

Engineer II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0045
Cost Estimation Description: BATANES DEO-CEP-0045

Pay Item Number: 1102(16)a1 Quantity: 1.00 Lump Sum

Pay Item Description: Generator
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
-
A.1 -
-

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) -

B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Supply, Delivery & Installation of One (1) Unit - 50kVA, 1 Phase, 230V, 60hZ, 1800RPM, Silent lot 1.00 525,720.00 525,720.00
Type, Modular Diesel Generator Set
Testing and Commissioning lot 1.00 63,086.40 63,086.40

F.1 Consumables (3% of Material Cost) 17,664.20

Sub - Total for F.1 - As Submitted 606,470.60

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 606,470.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 72,776.47
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 48,517.65
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 36,388.24
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 764,152.96
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

Engineer II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: 1200 (1) Quantity: 1.00 Lump Sum

Pay Item Description: Ventilating Equipment
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.000
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Skilled Laborer 1.00 42.33 121.70 5,151.97
A.1 Unskilled Laborer 1.00 42.33 88.15 3,731.68
1.00 42.33 67.84 2,871.89

Sub - Total for A.1 - As Submitted 11,755.54

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 1,175.55

B.1

Sub - Total for B.1 - As Submitted 1,175.55

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 12,931.09
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 12,931.09
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Ceiling Fan, 16" Fan Blade, 65 W set 6.00 5,000.00 30,000.00
Air Conditioning Unit, Split Type, 1.5HP set 4.00 52,000.00 208,000.00
Air Conditioning Unit, Split Type, 2.0HP set 1.00 70,196.10 70,196.10
Wall Mounted Exhaust Fan set 1.00 2,043.60 2,043.60
F.1 Consumables (5% of Material Cost) 15,511.99

Sub - Total for F.1 - As Submitted 325,751.69

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 338,682.78
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 12% 40,641.93
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 8% 27,094.62
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 20,320.97
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 426,740.30
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

Engineer II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0043
Cost Estimation Description: BATANES DEO-CEP-043

Pay Item Number: Item 1201(1):

Pay Item Description: Water Pumping System
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 12.00 117.39 1,408.68
A.1 Skilled Laborer 2.00 12.00 84.82 2,035.68
Unskilled Laborer 4.00 12.00 65.47 3,142.56

Sub - Total for A.1 - As Submitted 6,586.92

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 658.69

B.1

Sub - Total for B.1 - As Submitted 658.69

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 7,245.61
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 7,245.61
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
100 Gals Capacity, #14 Stainless Steel Hydropneumatic Tank, 75psi, maximum working
set 1.00 104,000.00 104,000.00
pressure
Goulds Water Pump (2.5 HP) set 1.00 32,500.00 32,500.00
Relief Valve set 1.00 975.00 975.00
Pressure Gauge set 1.00 299.00 299.00
Pressure Switch set 1.00 1,053.00 1,053.00
GI Pipe, 32mm ø pc 4.00 1,380.00 5,520.00
GI Elbow, 32mm ø (1/4 bend x 90-deg) pc 10.00 41.00 410.00
GI Tee, 32mm ø pc 2.00 78.00 156.00
F.1
GI Gate Valve, 32mm ø pc 4.00 650.00 2,600.00
Teflon Tape roll 10.00 30.00 300.00
Polyprophylene Random Copolymer (PPR-C) Fittings, Male Threader Adaptor, 40mm ø pc 1.00 325.00 325.00
PPR-C Gate Valve, 40mm ø pc 1.00 1,040.00 1,040.00
Consumables (2% of Material Cost) 2,983.56

Sub - Total for F.1 - As Submitted 152,161.56

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 159,407.17
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 15% 23,911.08
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 10% 15,940.72
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 9,962.95
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 209,221.91
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0043
Cost Estimation Description: BATANES DEO-CEP-043

Pay Item Number: Item 1201(9)a:

Pay Item Description: Overhead Tank, Stainless
Unit of Measurement: Lump Sum
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
-
A.1 -

Sub - Total for A.1 - As Submitted -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.1

Sub - Total for B.1 - As Submitted -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Stainless Steel Tank, 4000L Set 3.00 90,000.00 270,000.00

F.1

Sub - Total for F.1 - As Submitted 270,000.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 270,000.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 15% 40,500.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 10% 27,000.00
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 16,875.00
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 354,375.00
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

ENGINEER II
 FORM-POW-CE-24BA-0047-D
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0043
Cost Estimation Description: BATANES DEO-CEP-043

Pay Item Number: 1202(6)a1

Pay Item Description: Fire Extinguisher
Unit of Measurement: Set
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated: -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
-
A.1 Unskilled Laborer 1.00 0.50 65.47 32.74
-

Sub - Total for A.1 - As Submitted 32.74

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
Minor Tools (10% of Labor Cost) 3.27

B.1

Sub - Total for B.1 - As Submitted 3.27

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 36.01
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 36.01
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Fire Extinguisher, ABC with Bracket, 10lbs. Set 1.00 4,550.00 4,550.00
-
-
-
-
F.1 -
-

Sub - Total for F.1 - As Submitted 4,550.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,586.01
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % 15% 687.90
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % 10% 458.60
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% 286.63
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted 6,019.14
K.2 Total Unit Cost - As Evaluated

Prepared by:

JOMAR ALEC B. GAVILAN

ENGINEER II
1100(10)
Conduits, Boxes & Fittings
Description Quanitity Output/Hr Total No. of Hrs Remarks
25mmÆ Electrical Rigid Steel Conduit 8 1.333 6.00
25mmÆ Service Entrance Cap 1
25mmÆ RSC Long Elbow 4
25mmÆ RSC Locknut and Bushing 10
25mmÆ RSC Clamp with 2 Stainless Screws and Tox 5
20mmÆ PVC Pipe 180 3.534 50.93
20mmÆ PVC Long Elbow 60
20mmÆ PVC Coupling 200
25mmÆ PVC Pipe 2 3.534 0.57
25mmÆ PVC Long Elbow 1
25mmÆ PVC Coupling 1
T Condulet Connector 1
Utility Box, Deep Type 50 2.5 20.00 w/o Foreman
Octagonal Junction Box, Deep Type 42 2.5 16.80 w/o Foreman
5/8" Eye Bolt, Galvanized 1
Ground Rod with Clamp 1
Solvent Cement 15
TOTAL 94.30
Construction Foreman 57.50
Skilled Laborer 94.30
Unskilled Laborer 94.30

1101(33)
Wires & Wiring Devices
Description Quanitity Output/Hr Total No. of Hrs Remarks
Electric wire - 3.50 mm² THWN-2 1199 25 47.96
Electric wire - 5.50 mm² THWN-2 250 25 10.00
Electric wire - 8.0 mm² THWN-2 5 14.286 0.35
Electric wire - 30.0 mm² THWN-2 50 5.714 8.75
Single Gang Switch 3 1 3.00 w/o foreman
Double Gang Switch 3 1 3.00 w/o foreman
Three Gang Switch 2 1 2.00 w/o foreman
Duplex Convenience Outlet, Grounding Type 21 3.33 6.31 w/o foreman
Duplex Convenience Outlet, Grounding Type, IP 66 9 3.33 2.70 w/o foreman
ACU Outlet 5 3.33 1.50 w/o foreman
TOTAL 84.07
Construction Foreman 65.56
Skilled Laborer 92.82
Unskilled Laborer 92.82

1102(1)
Panel Board with Main and Branch Breakers
Description Quanitity Output/Hr Total No. of Hrs Remarks
Nema 3R Enclosure for Main Disconnecting Means 1 0.18 5.50
MDP - Flushed Mounted, NEMA 1 Enclosure w/ Ground 1 0.18 5.50
Terminal
Main: 60AT, 150AF, 2P, 230V, 25kAIC
Branches: 3 - 15AT, 50AF, 2P, 230V; 6 - 20AT, 50AF, 2P,
230V
100AT, 150AF, 2P, 230V, 25kAIC 1
KWHR Meter Base 1 5 0.20 estimated
TOTAL 11.20

1103(1)
Lighting Fixtures and Lamps
Description Quanitity Output/Hr Total No. of Hrs Remarks
24W LED Bulb, E27 3 10 0.30 estimated
50W LED Bulb, E27 36 10 3.60 estimated
4"-Diameter Receptacle 39 10 3.90 estimated

TOTAL 7.80

1200 (1)
Ventilatin Equipment
Description Quanitity Output/Hr Total No. of Hrs Remarks
Ceiling Fan, 16" Fan Blade, 65 W 6.00 3 2.00 estimated
Air Conditioning Unit, Split Type, 1.5HP 4.00 0.125 32.00 estimated
Air Conditioning Unit, Split Type, 2.0HP 1.00 0.125 8.00 estimated
Wall Mounted Exhaust Fan 1.00 3 0.33 estimated

TOTAL 42.33
 CALCULATION OF CYCLE TIME FOR HAULING EQUIPMENT
BASCO PORT TO MAVULIS ISLAND
C.1 ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

MOTORIZED BANCA TRAVEL SPEED (km/h)

WEATHER CONDITION SEA CONDITION
LOADED EMPTY
GOOD MODERATE 9.90 11.00
- ROUGH - -
- VERY ROUGH - -
- HIGH - -

LOADING TIME (min.) 45.00

UNLOADING TIME (min.) 120.00

ALLOWANCE FOR DELAY (min.) 15% of Cycle Time

Note: No Safe Port in the Island.

Sea Travel is only Possible Between February and June.

Travel Time During Good Weather Takes Approximately 7 Hours.

C.2 FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA: T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)

R = Rate, Travel Speed (km/h)

C.3 COMPUTATION OF CYCLE TIME, T

Average Hauling Distance (Voyage): 75.20 km

Sea Conditon: MODERATE

Average Hauling Distance (Voyage) = 75.20 km

Loading Time = 45.00 min. = 0.75 Hours

Loaded Travel Time

First 150.00 @ 4.90 kph = 1.84 min.

Suceeding 74900.00 @ 9.90 kph = 453.94 min.

Next 150.00 @ 4.90 kph = 1.84 min.

Unloaded and Maneuver = 120.00 min. = 2.00 Hours

577.61 Minutes = 9.63 Hours

Return Empty

First 150.00 @ 6.00 kph = 1.50 min.

Suceeding 74900.00 @ 11.00 kph = 408.55 min.

Next 150.00 @ 6.00 kph = 1.50 min.

411.55 Minutes = 6.86 Hours

CYCLE TIME, T = 1034.16 min.

Allowance for Delay = 155.12 min. = 2.59 Hours

TOTAL CYCLE TIME, T = 1189.28 Minutes = 19.82 Hours

110 of 126
C.4 COMPUTATION OF HAULING COST

8 x 60 Say = 0.40 Trips/day

No. of trips = = 0.40 Trips
1189.28 Say = 1.00 Trip/ 2-day

Rental of Motorized Banca (Including Captain & Crew) = ₱ 93,500.00 /trip

Total Cost = ₱ 93,500.00 /trip

WEIGHT OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = #VALUE! cu.m. = #VALUE! kgs.

Coarse Aggregates = #VALUE! cu.m. = #VALUE! kgs.
Portland Cement = #VALUE! bags = #VALUE! kgs.
Reinforcing Steel Bars, grade 40 = 45,123.48 kgs. = 45,123.48 kgs.
1/2" Marine Plywood = #VALUE! pcs. = #VALUE! kgs.
Form Lumber/Good Lumber = #VALUE! bd.ft. = #VALUE! kgs.
100mm Thick CHB = 288.75 piece = 4,042.50 kgs.
150mm Thick CHB = 82.10 piece = 1,477.80 kgs.
#VALUE! kgs.
Total No. Of Trips

Capacity of Local Motorized Vehicle (From Basco Port to Mavudis Island) = 12,200.00 kgs./Trip
Total Weight of Major Construction Materials = #VALUE! kgs.
No. Of Trips = #VALUE! Trips
Total Cost per Trip = ₱ 93,500.00 /trip

Total Cost of Transhipment = #VALUE!

Cost per Weight = #VALUE! per Kilograms

HAULING COST OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = 1,200.00 = #VALUE! /cu.m.

Coarse Aggregates = 1,500.00 = #VALUE! /cu.m.
Portland Cement = 40.00 = #VALUE! /bag
Reinforcing Steel Bars, grade 40 = 1.00 = #VALUE! /kg.
1/2" Marine Plywood = 21.43 = #VALUE! /pc
Form Lumber/Good Lumber = 2.27 = #VALUE! /bd.ft.
100mm Thick CHB = 14.00 = #VALUE! /pc
150mm Thick CHB = 18.00 = #VALUE! /pc

Submitted by: Recommending Approval: Approved by:

PRUDENCIO V. VALIENTE ARSENIO A. VIOLA ROMMEL E. FABI

Chief, Planning & Design Section Assistant District Engineer District Engineer

111 of 126
 MAJOR MATERIALS FOR HAULING

ITEM NO. DESCRIPTION QUANTITY

GRAVEL CEMENT MARINE PLYWOOD LUMBER 100mm CHB 150mm CHB

B B. PLAIN AND REINFORCED CONCRETE WORK SAND (cu.m.) RSB (kgs.)
(cu.m.) (bag) (piece) (bd.ft.) (piece) (piece)

404(1)a REINFORCING STEEL (DEFORMED), GRADE 40 17,167.51 - - - 17,167.51 - - - -

405(1)a1 STRUCTURAL CONCRETE (20.68Mpa, CLASS "A", 7 DAYS) 99.95 - - - - 49.97 99.95 - -

900(1)c2 STRUCTURAL CONCRETE (FOOTINGS AND SLAB ON FILL, CLASS A - 28 DAYS) 70.94 35.47 70.94 645.57 - - - - -

900(1)c4 STRUCTURAL CONCRETE (COLUMNS, CLASS A - 28 DAYS) 37.46 #VALUE! #VALUE! #VALUE! - - - - -

900(1)c5 STRUCTURAL CONCRETE (SUSPENDED SLABS, CLASS A - 28 DAYS) 55.76 30.67 58.54 510.16 - - - - -

900(1)c6 STRUCTURAL CONCRETE (BEAMS/GIRDERS, CLASS A - 28 DAYS) 11.95 6.57 12.54 109.31 - - - - -

902(1)a REINFORCING STEEL (DEFORMED), GRADE 40 27,914.59 - - - 27,914.59 - - - -

903(1) FORMWORKS AND FALSEWORKS 1,265.41 - - - - #VALUE! #VALUE! - -

C C. FINISHING AND OTHER CIVIL WORKS

1001(11) SEPTIC VAULT (CONCRETE/CHB) 6.38 3.51 6.70 58.38 7.00 - - - 44.66

1027(1) CEMENT PLASTER FINISH 992.20 #VALUE! - #VALUE! - - - - -

1018(1) GLAZED TILES AND TRIMS 422.62 #VALUE! - #VALUE! - - - - -

1018(2) UNGLAZED TILES 22.64 - - - - - - - -

1046(2)a1 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 100mm THICK 275.00 7.15 - 89.38 34.38 - - 288.75 -

1046(2)a2 CHB NON LOAD BEARING (INCLUDING REINFORCING STEEL), 150mm THICK 195.00 - - 3.12 - - - - 37.44

TOTAL #VALUE! #VALUE! #VALUE! 45,123.48 #VALUE! #VALUE! 288.75 82.10

Unit Weight 1,200.00 1,500.00 40.00 1.00 21.43 2.27 14.00 18.00

Subtotal Weight #VALUE! #VALUE! #VALUE! 45,123.48 #VALUE! #VALUE! 4,042.50 1,477.80

Total Weight #VALUE! kgs.

Capacity of Motorized Banca 20,000.00 kgs./Trip

No. Of Trips #VALUE! Trips/Voyage

112 of 112
 CALCULATION OF CYCLE TIME FOR HAULING EQUIPMENT
BASCO PORT TO MAVULIS ISLAND
C.1 ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

MOTORIZED BANCA TRAVEL SPEED (km/h)

WEATHER CONDITION SEA CONDITION
LOADED EMPTY
GOOD MODERATE 13.88 18.50
- ROUGH - -
- VERY ROUGH - -
- HIGH - -

LOADING TIME (min.) 45.00

UNLOADING TIME (min.) 120.00

ALLOWANCE FOR DELAY (min.) 15% of Cycle Time

Note: No Safe Port in the Island.

Sea Travel is only Possible Between February and June.

Travel Time During Good Weather Takes Approximately 7 Hours.

C.2 FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA: T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)

R = Rate, Travel Speed (km/h)

C.3 COMPUTATION OF CYCLE TIME, T

Average Hauling Distance (Voyage): 75.20 km

Sea Conditon: MODERATE

Average Hauling Distance (Voyage) = 75.20 km

Loading Time = 45.00 min. = 0.75 Hours

Loaded Travel Time

First 150.00 @ 8.88 kph = 1.01 min.

Suceeding 74900.00 @ 13.88 kph = 323.89 min.

Next 150.00 @ 8.88 kph = 1.01 min.

Unloaded and Maneuver = 120.00 min.

445.92 Minutes = 7.43 Hours

Return Empty

First 150.00 @ 13.50 kph = 0.67 min.

Suceeding 74900.00 @ 18.50 kph = 242.92 min.

Next 150.00 @ 13.50 kph = 0.67 min.

244.25 Minutes = 4.07 Hours

CYCLE TIME, T = 735.17 min.

Allowance for Delay = 110.28 min. = 1.84 Hours

TOTAL CYCLE TIME, T = 845.45 Minutes = 14.09 Hours

C.4 COMPUTATION OF HAULING COST

8 x 60 Say = 0.57 Trips/day

No. of trips = = 0.57 Trips
845.45 Capacity = 1.40 Cu.m./Trip (Gravel)

Capacity = 2.80 Cu.m./Trip (Sand)

Capacity = 150.00 Bags/Trip (Cement)

Capacity = 6,000.00 Kgs./Trip (RSB)

Rental of Motorized Banca (Including Captain & Crew) = ₱ 80,000.00 /trip

12 Laborers (Loading/Unloading) = ₱ - /trip

Total Cost = ₱ 80,000.00 /trip

WEIGHT OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = 1.40 cu.m. = 1,680.00 kgs.

Coarse Aggregates = 2.80 cu.m. = 4,200.00 kgs.
Portland Cement = 150.00 bags = 6,000.00 kgs.
Reinforcing Steel Bars, grade 40 = 6,000.00 kgs. = 6,000.00 kgs.
1/2" Marine Plywood = 100.00 pcs. = 2,143.00 kgs.
Form Lumber/Good Lumber = 100.00 bd.ft. = 226.50 kgs.
100mm Thick CHB = 1.00 piece = 14.00 kgs.
150mm Thick CHB = 1.00 piece = 18.00 kgs.
20,281.50 kgs.
HAULING DURATION OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = 0.08283 trip(s) = 0.08283 trip(s)

Coarse Aggregates = 0.20709 trip(s) = 0.20709 trip(s)
Portland Cement = 0.29584 trip(s) = 0.29584 trip(s)
Reinforcing Steel Bars, grade 40 = 0.29584 trip(s) = 0.29584 trip(s)
1/2" Marine Plywood = 0.10566 trip(s) = 0.10566 trip(s)
Form Lumber/Good Lumber = 0.01117 trip(s) = 0.01117 trip(s)
100mm Thick CHB = 0.00069 trip(s) = 0.00069 trip(s)
150mm Thick CHB = 0.00089 trip(s) = 0.00089 trip(s)

HAULING COST OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = Php 6,626.73 = Php 4,733.38 /cu.m.

Coarse Aggregates = Php 16,566.82 = Php 5,916.72 /cu.m.
Portland Cement = Php 23,666.89 = Php 157.78 /bag
Reinforcing Steel Bars, grade 40 = Php 23,666.89 = Php 3.94 /kg.
1/2" Marine Plywood = Php 8,453.02 = Php 84.53 /pc
Form Lumber/Good Lumber = Php 893.43 = Php 8.93 /bd.ft.
100mm Thick CHB = Php 55.22 = Php 55.22 /pc
150mm Thick CHB = Php 71.00 = Php 71.00 /pc
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 4.20
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 2.00 1.00 #REF! #REF!
Unskilled Laborer 4.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 1.00 0.50 #REF! #REF!
#REF! 1.00 0.50 #REF! #REF!
B.1 #REF! 1.00 0.15 #REF! #REF!
#REF! 1.00 0.15 #REF! #REF!
Minor Tools (5% of Labor Cost) #REF!

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 4.20
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Portland Cement Bag 0.330 #REF! #REF!
Sand (From Mainland Luzon) Cubic Meter 0.018 #REF! #REF!
Gravel (From Mainland Luzon) Cubic Meter 0.036 #REF! #REF!
Metal Flex Beam Guardrail Class A 2.67mm thk./type 1-zinc Coated at 1.80 Ounces/sq.ft. Meter 1.000 1,375.00 1,375.00
Plywood Marine, 1/2" x 4' x 8' - 4 uses Piece 0.250 #REF! #REF!
Lumber - 4 uses Board Foot 8.000 #REF! #REF!
Reinforcing Steel Bar, Grade 40 Kilogram 4.000 #REF! #REF!
F.1
Tie Wire (2% of RSB) Kilogram 0.080 #REF! #REF!
Assorted CWN (1 kg/100 bd-ft of Lumber) Kilogram 0.080 #REF! #REF!
Bolt, Nut & Washer 5/8"Ø x 9" Piece 0.500 125.00 62.50
Bolt, Nut & Washer 5/8"Ø x 1" Piece 2.000 40.00 80.00

Sub - Total for F.1 - As Submitted #REF!

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 6.00
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 1.00 1.00 #REF! #REF!
Unskilled Laborer 2.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 1.00 1.00 #REF! #REF!
Minor Tools (5% of Labor Cost) #REF!
B.1

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 6.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Metal Guardrail End Piece Each 1.000 1,690.00 1,690.00
(with anchor plate,bearing plate and Galv.locating nail)
Wire Rope or Cable dia.(19 mm) Linear Meter 1.000 290.00 290.00

F.1

Sub - Total for F.1 - As Submitted 1,980.00

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 25.00
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 2.00 1.00 #REF! #REF!
Unskilled Laborer 6.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 1.00 1.00 #REF! #REF!
#REF! 1.00 1.00 #REF! #REF!
B.1 #REF! 1.00 1.00 #REF! #REF!
Minor Tools (10% of Labor Cost) #REF!

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 25.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Thermoplastic Paint (White) Bag 0.325 3,231.00 1,050.08
Glass Beads (Pre-Mixed) Bag 0.033 1,050.00 34.65
Primer (White) Liter 0.120 187.00 22.44
LPG Cylinder (50kgs.) Kilogram 0.004 111.00 0.44
LPG Cylinder (12kgs.) Kilogram 0.002 111.00 0.22
Calsumine Kilogram 0.125 25.00 3.13
Miscellaneous (5% of Material Cost) 55.55
F.1

Sub - Total for F.1 - As Submitted 1,166.51

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 #REF!
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office

DETAILED UNIT PRICE ANALYSIS

Cost Estimation ID: CE-24BA-0047
Cost Estimation Description: BATANES-DEO-CEP-047

Pay Item Number: #REF!

Pay Item Description: #REF!
Unit of Measurement: #REF!
Output per Hour - As Submitte 1.00
Output per Hour - As Evaluate -

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
Construction Foreman 1.00 1.00 #REF! #REF!
A.1 Skilled Laborer 1.00 1.00 #REF! #REF!
Unskilled Laborer 2.00 1.00 #REF! #REF!

Sub - Total for A.1 - As Submitted #REF!

LABOR
DESIGNATION NO. OF PERSON/S NO. OF HOUR/S HOURLY RATE AMOUNT(PHP)
A.2

Sub - Total for A.1 - As Evaluated -

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)
#REF! 1.00 0.25 #REF! #REF!
Minor Tools (10% of Labor Cost) #REF!
B.1

Sub - Total for B.1 - As Submitted #REF!

EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOUR/S RENTAL RATE AMOUNT(PHP)

B.2

Sub - Total for B.1 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted #REF!
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per Hour - As Submitted 1.00
D.2 Output per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted #REF!
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)
Portland Cement Bag 0.480 #REF! #REF!
Sand (From Mainland Luzon) Cubic Meter 0.025 #REF! #REF!
Gravel (From Mainland Luzon) Cubic Meter 0.050 #REF! #REF!
Form Lumber, Good - 4 uses Board Foot 8.000 #REF! #REF!
75mmØ G.I. Pipe, Sch. 40 Meter 3.250 593.33 1,928.33
G.I. Flat Bar, 1 1/2" x 1/8" Kilogram 5.000 48.00 240.00
G.I. Bolts with Nuts & Washer, 5 mmØ Piece 3.000 125.00 375.00
F.1
G.I. Bolts with Nuts & Washer, 2 mmØ Piece 12.000 147.00 1,764.00
Sign Face, 3mm Thick Aluminum Sheet (450mm x 600mm) Piece 2.000 7,550.00 15,100.00
Assorted CWN (1 Kg/100 bd-ft of Lumber) Kilogram 0.080 #REF! #REF!
Miscellaneous (0.30% of Materials Cost) #REF!

Sub - Total for F.1 - As Submitted #REF!

MATERIAL
NAME AND SPECIFICATION UNIT OF MEASURE QUANTITY UNIT COST AMOUNT(PHP)

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted, % ### #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated, %
I.1 Contructor's Profit (CP) - As Submitted, % ### #REF!
I.2 Contructor's Profit (CP) - As Evaluated, %
J.1 Value Added Tax (VAT) - As Submitted, % 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated, %
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by:

#REF!
#REF!
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Batanes District Engineering Office
Brgy. Kayvaluganan, Basco, Batanes

DERIVATION OF MAJOR CONSTRUCTION MATERIALS DELIVERED AT PROJECT SITE

CSSP:BIP - MULTI-PURPOSE BUILDING/FACILITIES TO SUPPORT SOCIAL SERVICES; CONSTRUCTION OF

MULTI-PURPOSE BUILDING (BARANGAY HALL) PHASE 2
BRGY. CHAVAYAN, SABTANG BATANES
CONSTRUCTION MATERIALS PRICE DATA - 3rd QUARTER - CY 2023
I. Portland Cement (40kgs./bag)
Landing Cost @ Basco 1.00 bag @ 400.00 400.00
Transhipment Cost Basco Port-Project Site 1.00 bag @ 8.82 8.82
Transhipment Cost Ivana Port-Sabtang Port 1.00 bag 60.00 60.00
Hauling Cost Sabtang Port-Project Site 1.00 bag 6.17 6.17

474.99
II. Sand, from Mainland Luzon
Landing Cost @ Basco, Batanes 1.00 cu.m @ 4,850.00 4,850.00
Transhipment Cost Basco Port-Project Site 1.00 cu.m @ 242.12 242.12
Transhipment Cost Ivana Port-Sabtang Port 36.00 bags 40.00 1,440.00
Hauling Cost Sabtang Port-Project Site 1.00 cu.m. 169.48 169.48

6,701.60
II. Natural Gravel, from Mainland Luzon
Landing Cost @ Basco, Batanes 1.00 cu.m. @ 4,800.00 4,800.00
Transhipment Cost Basco Port-Project Site 1.00 cu.m. @ 242.12 242.12
Transhipment Cost Ivana Port-Sabtang Port 36.00 bags 40.00 1,440.00
Hauling Cost Sabtang Port-Project Site 1.00 cu.m. 169.48 169.48

6,651.60
III. Reinforced Steel Bars (Grade 40)
Landing Cost @ Basco 1.00 kg @ 75.00 75.00
Transhipment Cost Basco Port-Project Site 1.00 kg @ 0.22 0.22
Transhipment Cost Ivana Port-Sabtang Port 1.00 kilogram 3.60 3.60
Hauling Cost Sabtang Port-Project Site 1.00 kilogram 0.15 0.15

78.97
IV. Form Lumber, Good Lumber
Landing Cost @ Basco 1.00 bdft @ 75.00 75.00
Hauling Cost Sabtang Port-Project Site 1.00 bdft @ 4.46 4.46

79.46
VI. Marine Plywood (0.0125m x 1.20m x 2.44m)
Landing Cost @ Basco 1.00 pc @ 1,145.00 1,145.00
Transhipment Cost Ivana Port-Sabtang Port 1.00 pc @ 25.00 25.00

1,170.00
VII. Assorted CWN
Landing Cost @ Basco 1.00 kg @ 95.00 95.00
-
95.00
VIII. GI Tie Wire
Landing Cost @ Basco 1.00 kg @ 105.00 105.00
kg -
105.00
VIII. Marine Plywood (0.00625m x 1.20m x 2.44m)
Landing Cost @ Basco 1.00 pc @ 1,000.00 1,000.00
Hauling Cost Sabtang Port-Project Site 1.00 pc @ 20.00 20.00
1,020.00

Submitted by : Recommending Approval :

JESUS REYMER C. ANAY RODERICK V. HORNEDO

Chief, Planning & Design Section Officer-In-Charge
Office of the Assistant District Engineer

Approved by :
ROMMEL E. FABI
District Engineer
 CALCULATION OF CYCLE TIME FOR HAULING EQUIPMENT
BASCO PORT TO PROJECT SITE
C.1 ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (km/h)

TERRAIN CONDITION
ROAD SURFACE CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTANEOUS
UNPAVED 15 25
LOADING TIME (min.) 3.00
UNLOADING TIME (min.) 2.00
ALLOWANCE FOR DELAY (min.) 10% of Cycle Time

C.2 FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA: T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

C.3 COMPUTATION OF CYCLE TIME, T

Average Hauling Distance: 18.3620 km

Terrain: ROLLING
Road Surface Condition: PAVED

Average Hauling Distance = 18.3620 km

Loading Time = 3.00 min.
Loaded Travel Time

Basco Port to Octagon 666.00 @ 20 kph = 2.00 min. Town Proper Speed Limit Restriction

Octagon to Chanarian Welcome 1605.00 @ 35 kph = 2.75 min. Flat

Chanarian Welcome to Chabtukan
Bridge 598.00 @ 20 kph = 1.79 min. Town Proper Speed Limit Restriction

Chabtukan Bridge to Paderes 3020.00 @ 35 kph = 5.18 min. Flat

Paderes to K0032+850 2544.00 @ 20 kph = 7.63 min. Town Proper Speed Limit Restriction

K0032+850 to K0025+000 9709.00 @ 30 kph = 19.42 min. Rolling

K0025+000 to Project Site 220.00 @ 20 kph = 0.66 min. Town Proper Speed Limit Restriction

Unloaded and Maneuver = 2.00 min.

Return Empty

Project Site to K0025+000 220.00 @ 20 kph = 0.66 min. Town Proper Speed Limit Restriction

K0025+000 to K0032+850 9709.00 @ 40 kph = 14.56 min. Rolling

K0032+850 to Paderes 2544.00 @ 20 kph = 7.63 min. Town Proper Speed Limit Restriction

Paderes to Chabtukan Bridge 3020.00 @ 55 kph = 3.29 min. Flat

Chabtukan Bridge to Chanarian
Welcome 598.00 @ 20 kph = 1.79 min. Town Proper Speed Limit Restriction

Chanarian Welcome to Octagon 1605.00 @ 55 kph = 1.75 min. Flat

Octagon to Basco Port 666.00 @ 20 kph = 2.00 min. Town Proper Speed Limit Restriction
CYCLE TIME, T = 76.12 min.
Allowance for Delay = 7.61 min.
TOTAL CYCLE TIME, T = 83.73 Minutes
 COMPUTATION OF HAULING COST ANALYSIS OF MATERIALS
BASCO PORT TO PROJECT SITE
C.4 COMPUTATION OF HAULING COST - AGGREGATES

8 x 60
No. of trips = = 5.73 Trips
83.73 Say = 6.00 Trips/day
Capacity of Dumptruck Truck = 9.175 cu.m./trip
Rental of Dumptruck, 12 yd³ = Php 11,360.00 /day
Rental of Dumptruck, 12 yd³ = Php 1,893.33 /trip
6 Laborers (Loading/Unloading) = Php 523.76 /trip
Total Cost = Php 2,417.09 /trip

VOLUME OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = 1.00 cu.m. = 1.00 cu.m.

Coarse Aggregates = 1.00 cu.m. = 1.00 cu.m.

HAULING DURATION OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = 0.109 trip(s) = 0.109 trip(s)

Coarse Aggregates = 0.109 trip(s) = 0.109 trip(s)

HAULING COST OF MAJOR CONSTRUCTION MATERIALS

Fine Aggregates = Php 263.44 = Php 263.44 /cu.m.

Coarse Aggregates = Php 263.44 = Php 263.44 /cu.m.

C.5 COMPUTATION OF HAULING COST - OTHER CONSTRUCTION MATERIALS

8 x 60
No. of trips = = 5.73 Trips
83.73 Say = 6.00 Trips/day
Capacity of Cargo/Service Truck = 9,000.00 kgs./trip
Rental of Cargo/Service Truck (9-10 m.t.) = Php 1,616.00 /trip
6 Laborers (Loading/Unloading) = Php 523.76 /trip
Total Cost = Php 2,139.76 /trip

WEIGHT OF MAJOR CONSTRUCTION MATERIALS

Portland Cement = 1.00 bag = 40.00 kgs.

Reinforcing Steel Bars = 1.00 kgs. = 1.00 kgs.

HAULING DURATION OF MAJOR CONSTRUCTION MATERIALS

Portland Cement = 0.0044 trip(s) = 0.00444 trip(s)

Reinforcing Steel Bars, grade 40 = 0.0001 trip(s) = 0.00011 trip(s)

HAULING COST OF MAJOR CONSTRUCTION MATERIALS

Portland Cement = Php 9.51 = Php 9.51 /bag

Reinforcing Steel Bars, Grade 40 = Php 0.24 = Php 0.24 /kg.