POW ENTRY FORM

Name of Project
Location
Appropriation
Source of Fund
Project Duration
Starting Date
Implementation Mode
Project Category
1
2
Project Description
3
4
Prepared by:
Designation
Date

Checked & Submitted by

Date
Designation

Approved by
Designation
 POW ENTRY FORM
PROPOSED 1-STOREY, 4-CLASSROOM SCHOOL BUILDING AT BAKING ELEMENTARY SCHOOL
BRGY. BAKING, LAKEWOOD, ZAMBOANGA DEL SUR
PHP 4,000,000.00
FUND REQUEST
90 C.D.
Thu - 07/09/2023
BY CONTRACT
BUILDINGS (NEW)

NEW CONSTRUCTION OF DEPED STANDARD SCHOOL BUILDING, 36.00 x 7.00m

RODERICH P. TEREZ
Labor Foreman
Thu - 03/08/2023
NOTE: Entry of Date only when POW is for FINAL PRINTING!
ERWIN M. BASCON
Municipal Engineer
Thu - 03/08/2023
NOTE: Entry of Date only when POW is for FINAL PRINTING!
DOMINGO V. MIRRAR
Municipal Mayor
 Republic of the Philippines
PROVINCE OF ZAMBOANGA DEL SUR
MUNICIPALITY OF LAKE WOOD

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORKS

PROPOSED 1-STOREY, 4-CLASSROOM SCHOOL BUILDING AT BAKING ELEMENTARY

SCHOOL

BRGY. BAKING, LAKEWOOD, ZAMBOANGA DEL SUR

Project Cost PHP 4,000,000.00

Project Category BUILDINGS (NEW)
Source of Fund FUND REQUEST

PREPARED BY: CHECKED & SUBMITTED BY:

RODERICH P. TEREZ ERWIN M. BASCON

Labor Foreman Municipal Engineer
08.03.2023 08.03.2023
APPROVED BY:

DOMINGO V. MIRRAR
Municipal Mayor
 Republic of the Philippines
PROVINCE OF ZAMBOANGA DEL SUR
Municipality of Lake Wood

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORKS

( For all Types of Project)

NAME OF PROJECT:
LOCATION OF PROJECT:
PROJECT CATEGORY
Appropriation: ₱ 4,000,000.00
PROPOSED 1-STOREY, 4-CLASSROOM SCHOOL BUILDING AT BAKING
Source of Fund: FUND REQUEST
ELEMENTARY SCHOOL
Issued Obligated Authority:
Released:
BRGY. BAKING, LAKEWOOD, ZAMBOANGA DEL SUR
Project Duration: 90 C.D.
Desirable Starting Date: 09-07-2023
BUILDINGS (NEW)
Implementation Mode: BY CONTRACT

NEW CONSTRUCTION OF DEPED STANDARD SCHOOL BUILDING, 36.00 x 7.00m

PROJECT DESCRIPTION

MINIMUM EQUIPMENT REQUIRED TECHNICAL PERSONNEL REQUIRED

DESCRIPTION NO. DESCRIPTION NO. DESIGNATION NO.

Backhoe 1 Construction Foreman 1

Dumptruck 2 Heavy Equipment Operator 3
Chainsaw 1 Skilled Worker 6
1-Bagger Mixer 1 Unskilled Worker 8
Concrete Vibrator 1
Bar Cutter 1
Bar Bender 1
Welding Machine 1

ESTIMATED COST OF PROPOSED WORK

% OF DIRECT COST ADJUSTED UNIT
ITEM NO. SCOPE OF WORK UNIT QTY.
TOTAL TOTAL UNIT COST COST

A.1.1(3) Construction of Field Office for the Engineer 2.6% l.s. 1.00 76,654.01 76,654.01 100,608.39
B.5 Project Billboard / Signboard 0.2% each 1.00 6,167.60 6,167.60 8,094.98
B.7(2) Occupational Safety and Health Program 7.1% l.s. 1.00 209,028.80 209,028.80 274,350.30
B.9 Mobilization / Demobilization 1.0% l.s. 1.00 30,000.00 30,000.00 39,375.00
800(2) Clearing and Grubbing 2.2% l.s. 1.00 64,723.20 64,723.20 84,949.20
801(1) Removal of Structures and Obstruction 5.3% l.s. 1.00 157,246.40 157,246.40 206,385.90
803(1)a Structure Excavation (Common Soil) 1.0% m3 49.80 29,724.00 596.87 783.39
804(1)a Embankment from Structure Excavation 0.5% m3 34.86 14,066.40 403.51 529.61
900(1)a1 Structural Concrete Class A 15.1% m3 82.00 446,614.88 5,446.52 7,148.56
902(1)a Reinforcing Steel (Deformed) 6.5% kg 2071.54 194,115.48 93.71 122.99
903(1) Formworks and Falseworks 9.1% l.s. 1.00 268,590.00 268,590.00 352,524.38
1003 Carpentry and Joinery Works 8.3% sq.m. 380.00 244,956.40 644.62 846.07
1009(1) Jalousie Windows 2.8% m2 50.40 81,996.80 1,626.92 2,135.33
1010(2)b Doors (Wood Panel) 2.5% m2 16.80 74,998.40 4,464.19 5,859.25
1014(1)a2 Pre-Painted Metal Sheets 8.4% m2 380.00 250,175.98 658.36 864.09
1032(1) Painting Works 5.2% m2 625.48 154,354.00 246.78 323.89
1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel) 8.3% m2 352.00 245,848.33 698.43 916.69
1047(8) Structural Steel, Roof Framing 10.6% l.s. 1.00 313,739.68 313,739.68 411,783.33
1100(10) Conduits, Boxes & Fittings 0.2% l.s. 1.00 5,630.00 5,630.00 7,389.38
1101(33) Wires and Wiring Devices 1.7% l.s. 1.00 51,131.80 51,131.80 67,110.49
1102(1) Panelboard with Main and Branch Breakers 0.8% l.s. 1.00 24,761.80 24,761.80 32,499.86
1103(1) Lighting Fixtures and Lamps 0.7% l.s. 1.00 19,278.40 19,278.40 25,302.90
1200(4)b Propeller Ceiling Fan 0.6% set 4.00 17,998.40 4,499.60 5,905.73

TOTAL DIRECT COST 100.0% 2,963,802.36

Page 5 of 40
 PROPOSED 1-STOREY, 4-CLASSROOM SCHOOL BUILDING AT BAKING
ELEMENTARY SCHOOL
BRGY. BAKING, LAKEWOOD, ZAMBOANGA DEL SUR

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I - ESTIMATED COST

A. DIRECT COST:
1. Materials
1.1 Supply and Delivery 48.45% 1,937,966.52
1.2 Testing of Materials 0.00% -
2. Labor (Includes Fringe Benefits) 18.84% 753,687.80
3. Equipment Expenses
3.1 Equipment Rental 7.25% 290,146.44
3.2 Repair & Maintenance 0.00% -

SUB TOTAL (DIRECT COST) 74.55% 2,981,800.76

B. INDIRECT COST:
Per D.O. 197 s2016 Provision
1. Overhead Contingency, Misc. 15.00% of DC 11.18% 447,270.11
` 2. Profit 10.00% of DC 7.45% 298,180.08
3. VAT 5.00% of DC + IC 4.66% 186,362.55

SUB TOTAL (CONTRACT COST) 97.84% 3,913,613.49

II - ESTIMATED GOVERNMENT EXPENDITURES

1. Engineering and Administrative Overhead (1% of Contract Cost) 0.98% 39,136.13

2. Pre Engineering (1% of TEPC) 1.00% 40,000.00
3. Reserved for payment of RROW 0.00% -
4. Price Escalation 0.00% -
5. Physical Reserved 0.00% -
6. Office Supplies and Utilities 0.18% 7,250.37

TOTAL ESTIMATED PROJECT COST 100.00% 4,000,000.00

PREPARED BY: CHECKED AND SUBMITTED BY:

RODERICH P. TEREZ ERWIN M. BASCON

Labor Foreman Municipal Engineer
08.03.2023 08.03.2023

APPROVED:

DOMINGO V. MIRRAR
Municipal Mayor

Page 6 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : A.1.1(3) Construction of Field Office for the Engineer

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 40 69.50 2,780.00
b. Skilled Worker 3 40 50.65 6,078.00
c. Unskilled Worker 5 40 39.25 7,850.00
-
-
-
-
Sub - Total for A 16,708.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
a. Minor Tools, 10% of Labor 1,670.80
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 1,670.80
C. Total (A + B) 18,378.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 18,378.80

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. 4'x8'x1/4" Marine Plywood pc 15 520.00 7,800.00
b. Good Lumber bd.ft. 309.55 35.00 10,834.25
c. Corrugated Roofing, Ga. 26 (0.551 x 2.44m) sq.m. 13 275.00 3,575.00
d. 2" x 4' Door Hinges pc 3 77.00 231.00
e. 2" x 3' Door Hinges pc 8 54.00 432.00
f. Cement bag 37 280.00 10,360.00
g. Gravel G1 m3 3 1,100.00 3,300.00
i. Sand m3 2 1,000.00 2,000.00
j. Reinforcing Steel Grade 40 kg 95.82 53.00 5,078.46
k. CHB Ordinary (4" x 8" x 16") pc 150 15.00 2,250.00

emb Page 7 of 40
 l. Fascia Board (1/2" x 12", Marine Plywood) l.m. 8.4 93.75 787.50
m. Ridge Roll l.m. 4.2 100.00 420.00
n. 20 W Flourescent LF set 1 145.00 145.00
o. Duplex Conv. Outlet set 2 141.00 282.00
p. One Gang Switch set 1 100.00 100.00
q. Panel Board Cabinet set 1 500.00 500.00
r. #16 GI Tie Wire kg 2 90.00 180.00
s. Misc. (Forms, CWN, Bolts, Electrical Wires, Chairs, lot 1 10,000.00 10,000.00
Table etc.)
Sub - Total for F 58,275.21
G. Direct Cost (E + F) 76,654.01
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 11,498.10
I. Contractor's Profit (CP) 10.000% of G 7,665.40
J. Value Added Tax (VAT) 5.000% of (G + H + I) 4,790.88
K. Total Estimated Cost (G + H + I + J) 100,608.39
L, Total Unit Cost 100,608.39

emb Page 8 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.5 Project Billboard / Signboard

Unit of Measurement : each
Quantity : 1.00
Output per hour : 0.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 4 69.50 278.00
b. Skilled Worker 1 4 50.65 202.60
c. Unskilled Worker 1 4 39.25 157.00
-
-
-
-
Sub - Total for A 637.60

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 637.60
D. Output (unit/hr) = 0.25
E. Direct Unit Cost (C ÷ D) 2,550.40

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Printed Tarpaulin Signage (COA Format, 8x8') sq.ft. 64 25.00 1,600.00
b. Good Lumber, 2x2x12 - 20 pcs bd.ft. 80 35.00 2,800.00
c. Marine Plywood, 4x8x1/4" sht 2 520.00 1,040.00
d. Common Wire Nails, 3" kg 0.5 90.00 45.00
e. Common Wire Nails, 2" kg 0.5 90.00 45.00
-
-
-
-
-
-
-
-
Sub - Total for F 5,530.00
G. Direct Cost (E + F) 6,167.60
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 925.14
I. Contractor's Profit (CP) 10.000% of G 616.76
J. Value Added Tax (VAT) 5.000% of (G + H + I) 385.48
K. Total Estimated Cost (G + H + I + J) 8,094.98
L, Total Unit Cost 8,094.98

emb Page 9 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.7(2) Occupational Safety and Health Program

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person Man-Days Daily Rate Amount

A. Labor
-
a. Safety Practitioner /Officer (Part Time) 1 90 571.44 51,429.60
b. Health Personnel - First Aider (Full Time) 1 90 528.88 47,599.20
-
-
-
-
-
Sub - Total for A 99,028.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 99,028.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 99,028.80

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Personal Protective Equipment (PPE) l.s. 1 100,000.00 100,000.00
b. Signages and Barricades l.s. 1 10,000.00 10,000.00
-
-

-
-
-
-
-
-
-
Sub - Total for F 110,000.00
G. Direct Cost (E + F) 209,028.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 31,354.32
I. Contractor's Profit (CP) 10.000% of G 20,902.88
J. Value Added Tax (VAT) 5.000% of (G + H + I) 13,064.30
K. Total Estimated Cost (G + H + I + J) 274,350.30
L, Total Unit Cost 274,350.30

emb Page 10 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.9 Mobilization / Demobilization

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -

Name and Capacity No of Units No. of Trips Hourly Rate Amount

B. Equipment
-
a. (Not to exceed 1% of E.D.C., as per D.O. 197 Series 1 3 10,000.00 30,000.00
of 2016) -
(Service Truck, Low-Bed Trailer) -
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 30,000.00
C. Total (A + B) 30,000.00
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 30,000.00

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 30,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 4,500.00
I. Contractor's Profit (CP) 10.000% of G 3,000.00
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,875.00
K. Total Estimated Cost (G + H + I + J) 39,375.00
L, Total Unit Cost 39,375.00

emb Page 11 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 800(2) Clearing and Grubbing

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Removal fo Trees and Other Obstruction -
-
a. Construction Foreman 1 64 69.50 4,448.00
b. Skilled Worker 2 64 50.65 6,483.20
c. Unskilled Worker 4 64 39.25 10,048.00
-
-
-
Sub - Total for A 20,979.20

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
a. Backhoe 1 8 1,800.00 14,400.00
b. Dumptruck 2 8 1,100.00 17,600.00
c. Chainsaw 2 64 75.36 9,646.08
d. Minor Tools, 10% of Labor 2,097.92
-
-
-
-
-
-
-
-
-
Sub - Total for B 43,744.00
C. Total (A + B) 64,723.20
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 64,723.20

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 64,723.20
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 9,708.48
I. Contractor's Profit (CP) 10.000% of G 6,472.32
J. Value Added Tax (VAT) 5.000% of (G + H + I) 4,045.20
K. Total Estimated Cost (G + H + I + J) 84,949.20
L, Total Unit Cost 84,949.20

emb Page 12 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 801(1) Removal of Structures and Obstruction

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Demolition of Existing Building and Walkways -
-
a. Construction Foreman 1 80 69.50 5,560.00
b. Skilled Worker 2 80 50.65 8,104.00
c. Unskilled Worker 4 80 39.25 12,560.00
-
-
-
Sub - Total for A 26,224.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
a. Backhoe 1 36 1,800.00 64,800.00
b. Dumptruck 1 36 1,100.00 39,600.00
c. Jackhammer 2 80 150.00 24,000.00
d. Minor Tools, 10% of Labor 2,622.40
-
-
-
-
-
-
-
-
-
Sub - Total for B 131,022.40
C. Total (A + B) 157,246.40
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 157,246.40

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 157,246.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 23,586.96
I. Contractor's Profit (CP) 10.000% of G 15,724.64
J. Value Added Tax (VAT) 5.000% of (G + H + I) 9,827.90
K. Total Estimated Cost (G + H + I + J) 206,385.90
L, Total Unit Cost 206,385.90

emb Page 13 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 803(1)a Structure Excavation (Common Soil)

Unit of Measurement : m3
Quantity : 49.80
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 40 69.50 2,780.00
b. Skilled Worker 4 40 50.65 8,104.00
c. Unskilled Worker 12 40 39.25 18,840.00
-
-
-
-
Sub - Total for A 29,724.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 29,724.00
D. Output (unit/hr) = 1.25
E. Direct Unit Cost (C ÷ D) 23,874.70

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 29,724.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 4,458.60
I. Contractor's Profit (CP) 10.000% of G 2,972.40
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,857.75
K. Total Estimated Cost (G + H + I + J) 39,012.75
L, Total Unit Cost 783.39

emb Page 14 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(1)a Embankment from Structure Excavation

Unit of Measurement : m3
Quantity : 34.86
Output per hour : 1.45

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 24 69.50 1,668.00
b. Skilled Worker 4 24 50.65 4,862.40
c. Unskilled Worker 8 24 39.25 7,536.00
-
-
-
-
Sub - Total for A 14,066.40

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 14,066.40
D. Output (unit/hr) = 1.45
E. Direct Unit Cost (C ÷ D) 9,684.27

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 14,066.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 2,109.96
I. Contractor's Profit (CP) 10.000% of G 1,406.64
J. Value Added Tax (VAT) 5.000% of (G + H + I) 879.15
K. Total Estimated Cost (G + H + I + J) 18,462.15
L, Total Unit Cost 529.61

emb Page 15 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a1 Structural Concrete Class A

Unit of Measurement : m3
Quantity : 82.00
Output per hour : 0.85

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 96 69.50 6,672.00
b. Skilled Worker 6 96 50.65 29,174.40
c. Unskilled Worker 8 96 39.25 30,144.00
-
-
-
-
Sub - Total for A 65,990.40

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
a. 1Bagger Mixer 1 96 172.00 16,512.00
b. Concrete Vibrator 1 96 148.88 14,292.48
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 30,804.48
C. Total (A + B) 96,794.88
D. Output (unit/hr) = 0.85
E. Direct Unit Cost (C ÷ D) 113,320.84

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Cement bag 784 280.00 219,520.00
b. Sand m3 50 1,000.00 50,000.00
c. Gravel (G1) m3 73 1,100.00 80,300.00
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 349,820.00
G. Direct Cost (E + F) 446,614.88
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 66,992.23
I. Contractor's Profit (CP) 10.000% of G 44,661.49
J. Value Added Tax (VAT) 5.000% of (G + H + I) 27,913.43
K. Total Estimated Cost (G + H + I + J) 586,182.03
L, Total Unit Cost 7,148.56

emb Page 16 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 902(1)a Reinforcing Steel (Deformed)

Unit of Measurement : kg
Quantity : 2,071.54
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 52 69.50 3,614.00
b. Skilled Worker 6 52 50.65 15,802.80
c. Unskilled Worker 8 52 39.25 16,328.00
-
-
-
-
Sub - Total for A 35,744.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
a. Bar Cutter 1 52 219.75 11,427.00
b. Bar Bender 1 52 351.50 18,278.00
c. Minor Tools, 10% of Labor 3,574.48
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 33,279.48
C. Total (A + B) 69,024.28
D. Output (unit/hr) = 40.00
E. Direct Unit Cost (C ÷ D) 1,725.61

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Reinforcing Steel Grade 40 kg 2,175.12 53.00 115,281.20
with 5% Wastage & Cutting factor
b. Gauge 16 GI Tie Wire kg 109 90.00 9,810.00
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 125,091.20
G. Direct Cost (E + F) 194,115.48
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 29,117.32
I. Contractor's Profit (CP) 10.000% of G 19,411.55
J. Value Added Tax (VAT) 5.000% of (G + H + I) 12,132.22
K. Total Estimated Cost (G + H + I + J) 254,776.57
L, Total Unit Cost 122.99

emb Page 17 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 903(1) Formworks and Falseworks

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 0.00625

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 160 69.50 11,120.00
b. Skilled Worker 5 160 50.65 40,520.00
c. Unskilled Worker 5 160 39.25 31,400.00
-
-
-
-
Sub - Total for A 83,040.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 83,040.00
D. Output (unit/hr) = 0.01
E. Direct Unit Cost (C ÷ D) 13,286,400.00

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Good Lumber bd.ft. 3500 30.00 105,000.00
b. Phenolic Ply, 1/2" x 4' x 8' sheet 60 1,200.00 72,000.00
c. Common Wire Nails (Asst) kg 95 90.00 8,550.00
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 185,550.00
G. Direct Cost (A + B + F) 268,590.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 40,288.50
I. Contractor's Profit (CP) 10.000% of G 26,859.00
J. Value Added Tax (VAT) 5.000% of (G + H + I) 16,786.88
K. Total Estimated Cost (G + H + I + J) 352,524.38
L, Total Unit Cost 352,524.38

emb Page 18 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003 Carpentry and Joinery Works

Unit of Measurement : sq.m.
Quantity : 380.00
Output per hour : 4.80

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 96 69.50 6,672.00
b. Skilled Worker 5 96 50.65 24,312.00
c. Unskilled Worker 5 96 39.25 18,840.00
-
-
-
-
Sub - Total for A 49,824.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
Minor Toos, 10% of Labor 4,982.40
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 4,982.40
C. Total (A + B) 54,806.40
D. Output (unit/hr) = 4.80
E. Direct Unit Cost (C ÷ D) 11,418.00

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Fiber Cement Board, 1/4" x 4' x 8' sheet 135 550.00 74,250.00
b. Blind Rivets, 5/32" x 1/2" box 4 450.00 1,800.00
c. Double Metal Furring length 490 150.00 73,500.00
d. Wall Angle, 2.4m length 60 55.00 3,300.00
e. Metal Furring Clip pc 250 18.00 4,500.00
f. Metal Screw, 3/4: pc 7200 1.00 7,200.00
g. Concrete Nails, 2" kg 5 120.00 600.00
h. Blackboards, 1/4" x 4' x 8' set 8 950.00 7,600.00
i. Air Vent with Insect Screen set 12 250.00 3,000.00
j. Suspension Hanger Rod w/ Adjustment Sping set 96 150.00 14,400.00
-
-
-
Sub - Total for F 190,150.00
G. Direct Cost (A + B + F) 244,956.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 36,743.46
I. Contractor's Profit (CP) 10.000% of G 24,495.64
J. Value Added Tax (VAT) 5.000% of (G + H + I) 15,309.78
K. Total Estimated Cost (G + H + I + J) 321,505.28
L, Total Unit Cost 846.07

emb Page 19 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1009(1) Jalousie Windows

Unit of Measurement : m2
Quantity : 50.40
Output per hour : 1.60

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.60
E. Direct Unit Cost (C ÷ D) 13,748.00

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. 2-Span x 0.70 x 1.50m Glass Jalousie Windows in set 8 2,500.00 20,000.00
Aluminum Frame -
b. 4-Panel x 0.70 x 1.50m Glass Jalousie Windows in set 8 5,000.00 40,000.00
Aluminum Frame -
-
-
-
-
-
-
-
-
-
Sub - Total for F 60,000.00
G. Direct Cost (A + B + F) 81,996.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 12,299.52
I. Contractor's Profit (CP) 10.000% of G 8,199.68
J. Value Added Tax (VAT) 5.000% of (G + H + I) 5,124.80
K. Total Estimated Cost (G + H + I + J) 107,620.80
L, Total Unit Cost 2,135.33
DETAILED UNIT PRICE ANALYSIS (DUPA)

emb Page 20 of 40
Item No./Description : 1010(2)b Doors (Wood Panel)
Unit of Measurement : m2
Quantity : 16.80
Output per hour : 1.10

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 16 69.50 1,112.00
b. Skilled Worker 6 16 50.65 4,862.40
c. Unskilled Worker 8 16 39.25 5,024.00
-
-
-
-
Sub - Total for A 10,998.40

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 10,998.40
D. Output (unit/hr) = 1.10
E. Direct Unit Cost (C ÷ D) 9,998.55

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Wooden Panel Door, 1.00 x 2.10m w/ complete set 8 8,000.00 64,000.00
door accessories -
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 64,000.00
G. Direct Cost (A + B + F) 74,998.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 11,249.76
I. Contractor's Profit (CP) 10.000% of G 7,499.84
J. Value Added Tax (VAT) 5.000% of (G + H + I) 4,687.40
K. Total Estimated Cost (G + H + I + J) 98,435.40
L, Total Unit Cost 5,859.25
DETAILED UNIT PRICE ANALYSIS (DUPA)

emb Page 21 of 40
Item No./Description : 1014(1)a2 Pre-Painted Metal Sheets
Unit of Measurement : m2
Quantity : 380.00
Output per hour : 6.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 64 69.50 4,448.00
b. Skilled Worker 5 64 50.65 16,208.00
c. Unskilled Worker 5 64 39.25 12,560.00
-
-
-
-
Sub - Total for A 33,216.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
a. Minor Tools, 10% of Labor 3,321.60
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 3,321.60
C. Total (A + B) 36,537.60
D. Output (unit/hr) = 6.00
E. Direct Unit Cost (C ÷ D) 6,089.60

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. 1.06x4.85m Rib Type, Prepainted Roofing, 0.40mm sq.m. 195.36 424.63 82,955.72
b. 1.06x5.30m Rib Type, Prepainted Roofing, 0.40mm sq.m. 213.49 424.63 90,654.26
c. Pre-fabricated Ridge Roll, 0.40mm pc 21 450.00 9,450.00
d. Pre-fabricated Fascia Cap, 0.40mm pc 42 450.00 18,900.00
e. Tekscrew #2 pc 4200 2.50 10,500.00
f. Roof Sealant liter 4 900.00 3,600.00
g. Blind Rivets, 5/32" x 1/2" box 2 450.00 900.00
-
-
-
-
-
-
Sub - Total for F 216,959.98
G. Direct Cost (A + B + F) 253,497.58
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 38,024.64
I. Contractor's Profit (CP) 10.000% of G 25,349.76
J. Value Added Tax (VAT) 5.000% of (G + H + I) 15,843.60
K. Total Estimated Cost (G + H + I + J) 332,715.57
L, Total Unit Cost 875.57
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(1) Painting Works

emb Page 22 of 40
Unit of Measurement : m2
Quantity : 625.48
Output per hour : 7.80

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 81 69.50 5,629.50
b. Skilled Worker 5 81 50.65 20,513.25
c. Unskilled Worker 5 81 39.25 15,896.25
-
-
-
-
Sub - Total for A 42,039.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 42,039.00
D. Output (unit/hr) = 7.80
E. Direct Unit Cost (C ÷ D) 5,389.62

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Flat Latex Primer, White gal 55 700.00 38,500.00
b. Latex Semi Gloss, White gal 55 750.00 41,250.00
c. Red Lead Primer gal 4 700.00 2,800.00
d. Rust Converter gal 2 550.00 1,100.00
e. 7" Paint Roller w/ handle and tray set 8 160.00 1,280.00
f. 7" Paint Roller Refill pc 8 80.00 640.00
g. Skimcoat sack 35 650.00 22,750.00
h. Paint Brush #4 pc 6 70.00 420.00
i. Lacquer Thinner gal 3 900.00 2,700.00
j. Sand Paper #120 pc 35 25.00 875.00
-
-
-
Sub - Total for F 112,315.00
G. Direct Cost (A + B + F) 154,354.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 23,153.10
I. Contractor's Profit (CP) 10.000% of G 15,435.40
J. Value Added Tax (VAT) 5.000% of (G + H + I) 9,647.13
K. Total Estimated Cost (G + H + I + J) 202,589.63
L, Total Unit Cost 323.89

emb Page 23 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel)
Unit of Measurement : m2
Quantity : 352.00
Output per hour : 4.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 88 69.50 6,116.00
b. Skilled Worker 6 88 50.65 26,743.20
c. Unskilled Worker 8 88 39.25 27,632.00
-
-
-
-
Sub - Total for A 60,491.20

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 60,491.20
D. Output (unit/hr) = 4.00
E. Direct Unit Cost (C ÷ D) 15,122.80

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Cement bag 184 280.00 51,520.00
b. Sand m3 16 1,000.00 16,000.00
c. CHB Non Load Bearing (100mm thick) pc 4400 15.00 66,000.00
d. Reinforcinfg Steel kg 932.21 53.00 49,407.13
e. Ga. 16 GI Tie Wire kg 19 90.00 1,710.00
f. Louver Blocks (Decorative/Ventilation) pc 16 45.00 720.00
-
-
-
-
-
-
-
Sub - Total for F 185,357.13
G. Direct Cost (A + B + F) 245,848.33
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 36,877.25
I. Contractor's Profit (CP) 10.000% of G 24,584.83
J. Value Added Tax (VAT) 5.000% of (G + H + I) 15,365.52
K. Total Estimated Cost (G + H + I + J) 322,675.93
L, Total Unit Cost 916.69

emb Page 24 of 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(8) Structural Steel, Roof Framing

Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 112 69.50 7,784.00
b. Skilled Worker 6 112 50.65 34,036.80
c. Unskilled Worker 8 112 39.25 35,168.00
-
-
-
-
Sub - Total for A 76,988.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
Welding Machine 1 112 62.00 6,944.00
Minor Tools, 10% of Labor 7,698.88
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 14,642.88
C. Total (A + B) 91,631.68
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 91,631.68

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. 2" x 3" C-Purlins, 1.5mm length 98 750.00 73,500.00
b. 2" x 6" Channel Section, 2.0mm length 24 1,600.00 38,400.00
c. 1" x 1" x 3/16" Angle Bar (Metal Fascia) length 50 550.00 27,500.00
d. Ø10mm Sag Rod w/ Std. Nuts and Washers set 168 130.00 21,840.00
e. Welding Rod box 5 500.00 2,500.00
f. Window Grilles (10mm Square Bar) m2 30.72 1,900.00 58,368.00
24-span x 0.80 x 1.60m, applied with anti-rust paint -
and black enamel finish -
-
-
-
-
-
Sub - Total for F 222,108.00
G. Direct Cost (E + F) 313,739.68
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 47,060.95
I. Contractor's Profit (CP) 10.000% of G 31,373.97
J. Value Added Tax (VAT) 5.000% of (G + H + I) 19,608.73
K. Total Estimated Cost (G + H + I + J) 411,783.33
L, Total Unit Cost 411,783.33
DETAILED UNIT PRICE ANALYSIS (DUPA)

emb Page 25 of 40
Item No./Description : 1100(10) Conduits, Boxes & Fittings
Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 21,996.80

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
a. Junction Box, 4" x 4" PVC pc 16 110.00 1,760.00
b. Utility Box, 2" x 4" PVC pc 16 45.00 720.00
c. Flexible Hose, Ø1/2" roll 3 1,000.00 3,000.00
d. Service Entrance Cap pc 1 50.00 50.00
e. Electrical PVC Elbow Ø1/2" pc 2 50.00 100.00
-
-
-
-
-
-
-
-
Sub - Total for F 5,630.00
G. Direct Cost (E + F) 27,626.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 4,144.02
I. Contractor's Profit (CP) 10.000% of G 2,762.68
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,726.68
K. Total Estimated Cost (G + H + I + J) 36,260.18
L, Total Unit Cost 36,260.18
DETAILED UNIT PRICE ANALYSIS (DUPA)

emb Page 26 of 40
Item No./Description : 1101(33) Wires and Wiring Devices
Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 21,996.80

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
THHN Wire, 8mm2 m 10 125.00 1,250.00
THHN Wire, 3.5mm2 box 2 6,100.00 12,200.00
THHN Wire, 2.0mm2 box 3 3,900.00 11,700.00
Wall Switch 3-Gang, Flush-Mounted pc 4 350.00 1,400.00
Conv. Outlet 2-Gang, Flush-Mounted pc 8 270.00 2,160.00
Electrical Tape (Big) roll 5 85.00 425.00
-
-
-
-
-
-
-
Sub - Total for F 29,135.00
G. Direct Cost (E + F) 51,131.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 7,669.77
I. Contractor's Profit (CP) 10.000% of G 5,113.18
J. Value Added Tax (VAT) 5.000% of (G + H + I) 3,195.74
K. Total Estimated Cost (G + H + I + J) 67,110.49
L, Total Unit Cost 67,110.49
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(1) Panelboard with Main and Branch Breakers

emb Page 27 of 40
Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 21,996.80

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
Panel Board, 6 Branches pc 1 1,100.00 1,100.00
Circuit Breaker 15A (Plug-in Type) pc 1 300.00 300.00
Circuit Breaker 20A (Plug-in Type) pc 3 330.00 990.00
Circuit Breaker 40A (Plug-in Type) pc 1 375.00 375.00
-
-
-
-
-
-
-
-
-
Sub - Total for F 2,765.00
G. Direct Cost (E + F) 24,761.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 3,714.27
I. Contractor's Profit (CP) 10.000% of G 2,476.18
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,547.61
K. Total Estimated Cost (G + H + I + J) 32,499.86
L, Total Unit Cost 32,499.86
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures and Lamps

Unit of Measurement : l.s.

emb Page 28 of 40
Quantity : 1.00
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 16 69.50 1,112.00
b. Skilled Worker 6 16 50.65 4,862.40
c. Unskilled Worker 8 16 39.25 5,024.00
-
-
-
-
Sub - Total for A 10,998.40

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 10,998.40
D. Output per hour = 1.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 10,998.40

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
LED Bulb, 15 Watts pc 4 150.00 600.00
LED Tubular Type, 90 cm, 15 Watts pc 16 480.00 7,680.00
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 8,280.00
G. Direct Cost (E + F) 19,278.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 2,891.76
I. Contractor's Profit (CP) 10.000% of G 1,927.84
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,204.90
K. Total Estimated Cost (G + H + I + J) 25,302.90
L, Total Unit Cost 25,302.90
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1200(4)b Propeller Ceiling Fan

Unit of Measurement : set
Quantity : 4.00

emb Page 29 of 40
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
-
a. Construction Foreman 1 16 69.50 1,112.00
b. Skilled Worker 6 16 50.65 4,862.40
c. Unskilled Worker 8 16 39.25 5,024.00
-
-
-
-
Sub - Total for A 10,998.40

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 10,998.40
D. Output per hour = 1.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 10,998.40

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
Properller-Type Ceiling Fan set 4 1,750.00 7,000.00
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 7,000.00
G. Direct Cost (E + F) 17,998.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 2,699.76
I. Contractor's Profit (CP) 10.000% of G 1,799.84
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,124.90
K. Total Estimated Cost (G + H + I + J) 23,622.90
L, Total Unit Cost 5,905.73

emb Page 30 of 40
 Republic of the Philippines
Province of Zamboanga del Sur
Municipality of Lake Wood

OFFICE OF THE MUNICIPAL ENGINEER

APPROVED BUDGET FOR THE CONTRACT

TOTAL MARK-UP TOTAL

ESTIMATED
ITEM NO. DESCRIPTION QTY. UNIT LABOR EQPT MATLS VAT INDIRECT TOTAL COST UNIT COST
DIRECT COST
% OCM CP VALUE COST

A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 16,708.00 1,670.80 58,275.21 76,654.01 25.0% 11,498.10 7,665.40 19,163.50 4,790.88 23,954.38 100,608.39 100,608.39
B.5 Project Billboard / Signboard 1.00 each 637.60 - 5,530.00 6,167.60 25.0% 925.14 616.76 1,541.90 385.48 1,927.38 8,094.98 8,094.98
B.7(2) Occupational Safety and Health Program 1.00 l.s. 99,028.80 - 110,000.00 209,028.80 25.0% 31,354.32 20,902.88 52,257.20 13,064.30 65,321.50 274,350.30 274,350.30
B.9 Mobilization / Demobilization 1.00 l.s. - 30,000.00 - 30,000.00 25.0% 4,500.00 3,000.00 7,500.00 1,875.00 9,375.00 39,375.00 39,375.00
800(2) Clearing and Grubbing 1.00 l.s. 20,979.20 43,744.00 - 64,723.20 25.0% 9,708.48 6,472.32 16,180.80 4,045.20 20,226.00 84,949.20 84,949.20
801(1) Removal of Structures and Obstruction 1.00 l.s. 26,224.00 131,022.40 - 157,246.40 25.0% 23,586.96 15,724.64 39,311.60 9,827.90 49,139.50 206,385.90 206,385.90
803(1)a Structure Excavation (Common Soil) 49.80 m3 29,724.00 - - 29,724.00 25.0% 4,458.60 2,972.40 7,431.00 1,857.75 9,288.75 39,012.75 783.39
804(1)a Embankment from Structure Excavation 34.86 m3 14,066.40 - - 14,066.40 25.0% 2,109.96 1,406.64 3,516.60 879.15 4,395.75 18,462.15 529.61
900(1)a1 Structural Concrete Class A 82.00 m3 65,990.40 30,804.48 349,820.00 446,614.88 25.0% 66,992.23 44,661.49 111,653.72 27,913.43 139,567.15 586,182.03 7,148.56
902(1)a Reinforcing Steel (Deformed) 2071.54 kg 35,744.80 33,279.48 125,091.20 194,115.48 25.0% 29,117.32 19,411.55 48,528.87 12,132.22 60,661.09 254,776.57 122.99
903(1) Formworks and Falseworks 1.00 l.s. 83,040.00 - 185,550.00 268,590.00 25.0% 40,288.50 26,859.00 67,147.50 16,786.88 83,934.38 352,524.38 352,524.38
1003 Carpentry and Joinery Works 380.00 sq.m. 49,824.00 4,982.40 190,150.00 244,956.40 25.0% 36,743.46 24,495.64 61,239.10 15,309.78 76,548.88 321,505.28 846.07
1009(1) Jalousie Windows 50.40 m2 21,996.80 - 60,000.00 81,996.80 25.0% 12,299.52 8,199.68 20,499.20 5,124.80 25,624.00 107,620.80 2,135.33
1010(2)b Doors (Wood Panel) 16.80 m2 10,998.40 - 64,000.00 74,998.40 25.0% 11,249.76 7,499.84 18,749.60 4,687.40 23,437.00 98,435.40 5,859.25
1014(1)a2 Pre-Painted Metal Sheets 380.00 m2 33,216.00 - 216,959.98 250,175.98 25.0% 37,526.40 25,017.60 62,543.99 15,636.00 78,179.99 328,355.97 864.09
1032(1) Painting Works 625.48 m2 42,039.00 - 112,315.00 154,354.00 25.0% 23,153.10 15,435.40 38,588.50 9,647.13 48,235.63 202,589.63 323.89
1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel) 352.00 m2 60,491.20 - 185,357.13 245,848.33 25.0% 36,877.25 24,584.83 61,462.08 15,365.52 76,827.60 322,675.93 916.69
1047(8) Structural Steel, Roof Framing 1.00 l.s. 76,988.80 14,642.88 222,108.00 313,739.68 25.0% 47,060.95 31,373.97 78,434.92 19,608.73 98,043.65 411,783.33 411,783.33
1100(10) Conduits, Boxes & Fittings 1.00 l.s. - - 5,630.00 5,630.00 25.0% 844.50 563.00 1,407.50 351.88 1,759.38 7,389.38 7,389.38
1101(33) Wires and Wiring Devices 1.00 l.s. 21,996.80 - 29,135.00 51,131.80 25.0% 7,669.77 5,113.18 12,782.95 3,195.74 15,978.69 67,110.49 67,110.49
1102(1) Panelboard with Main and Branch Breakers 1.00 l.s. 21,996.80 - 2,765.00 24,761.80 25.0% 3,714.27 2,476.18 6,190.45 1,547.61 7,738.06 32,499.86 32,499.86
1103(1) Lighting Fixtures and Lamps 1.00 l.s. 10,998.40 - 8,280.00 19,278.40 25.0% 2,891.76 1,927.84 4,819.60 1,204.90 6,024.50 25,302.90 25,302.90
1200(4)b Propeller Ceiling Fan 4.00 set 10,998.40 - 7,000.00 17,998.40 25.0% 2,699.76 1,799.84 4,499.60 1,124.90 5,624.50 23,622.90 5,905.73
2,981,800.76 745,450.19 3,913,613.49

PREPARED: CHECKED/SUBMITTED: CHECKED/SUBMITTED:

RODERICH P. TEREZ ERWIN M. BASCON DOMINGO V. MIRRAR

Labor Foreman Municipal Engineer Municipal Mayor
08-03-2023 08-03-2023

Page 31 of 40
 LABOR EQPT MATERIALS DIRECT COST OCM CP VAT TOTAL EST. COST TOTAL UNIT COST
ITEM NO. DESCRIPTION QTY UNIT WT
G H I J K L
A B F
(A + B + F) (OCM x G) (CP x G) (VAT x (G + H + I) (G + H + I + J) (K/QTY)
A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 16,708.00 1,670.80 58,275.21 76,654.01 11,498.10 7,665.40 4,790.88 100,608.39 100,608.39
B.5 Project Billboard / Signboard 1.00 each 637.60 - 5,530.00 6,167.60 925.14 616.76 385.48 8,094.98 8,094.98
 2009 ACEL RATES
(Minimum Operation = 8 hrs. per day)
No. EQUIPMENT DESCRIPTION RATE/HOUR RATE/DAY
1 Air Compressor 86-125 cfm/42Hp 358.00 2,864.00
2 Asphalt Batching Plant 1,139.63 9,117.04
3 Asphalt Distributor 10 ft wide 936.00 7,488.00
4 Asphalt Paver/Finisher PF-180 1,349.00 10,792.00
5 Backhoe SE 130 LC-2, 0.80 cu.m. 1,537.00 12,296.00
6 Backhoe, Wheel Type PW60-3, 0.28 cu.m. 840.00 6,720.00
7 Backhoe with Pavement Breaker 2,074.95 16,599.60
8 Bulldozer D65A-8/155Hp 2,299.00 18,392.00
9 Clampshell 315.00 2,520.00
10 Chain Saw 120.00 960.00
11 Concrete Paver/Finisher GP-2500 Slipform 6,237.00 49,896.00
12 Concrete Batching Plant 30 cu.m. 1,208.03 9,664.24
13 Crawler Crane 46-50T 1,956.00 15,648.00
14 Crawler Crane 36-40T 1,729.00 13,832.00
15 Concrete Vibrator 148.88 1,191.04
16 Concrete Mixer 1.5-2 Bagger 190.00 1,520.00
17 Concrete Mixer 1-Bagger 172.00 1,376.00
18 Concrete Screeder 545.00 4,360.00
19 Concrete Saw 167.38 1,339.04
20 Diesel Hammer K25-DSL 1,249.00 9,992.00
21 Drop Hammer 160.00 1,280.00
22 Dump Truck (Cap. 10-11 cu.m.) 1,352.00 10,816.00
23 Forklift 597.00 4,776.00
24 Generator Set All Make 1,296.67 10,373.36
25 Low Bed Trailer 4,255.38 34,043.00
25 Oxygen/Acetylene Cutting Outfit 110.00 880.00
26 Payloader 1.5 cu.m. 1,733.00 13,864.00
27 Plate Compactor 123.00 984.00
28 Power Broom Towed Type (Engine 2m wide) 130.55 1,044.40
29 Rebar Bender 351.50 2,812.00
30 Rebar Cutter 219.75 1,758.00
31 Road Grader 140Hp/G710A 2,173.00 17,384.00
32 Road Roller, Vibratory Single Smooth Drum, SP 56 1,507.00 12,056.00
33 Road Roller, Pneumatic Tire/Static W251D 553.00 4,424.00
34 Service Truck / Stake Truck 6-8 MT/195Hp 851.00 6,808.00
35 Service Vehicle Frontier, 3.2 AT II 4x4 1,360.00 10,880.00
36 Transit Mixer 5-6 cu.m. 1,279.00 10,232.00
37 Tower Lights 5Hp/2.70 KW Generator 328.12 2,624.96
38 Truck-Mounted Crane 21-25T 1,427.00 11,416.00
39 Truck, 6-wheeler 5T 711.88 5,695.04
40 Vibro Hammer Hydraulic Driven 3,069.00 24,552.00
41 Water Truck (1000 Gal.) 1,065.00 8,520.00
42 Welding Machine 61.25 490.00

UNIT RATE FUEL HOURS

1 Bulldozer 14,000.00 200 liters 25 liters
2 Grader 12,000.00 120 liters 15 liters
3 Dumptruck (6) 6,400.00 40 liters 5 liters
4 Dumptruck (10) 8,000.00 60 liters 7.5 liters
5 Backhoe 11,200.00 60 liters 7.5 liters
6 Vibratory 12,800.00 60 liters 7.5 liters

EQUIPMENT OUTPUT
 OUTPUT
ITEM DESCRIPTION EQUIPMENT
Min. Max PER DAY PER HOUR
Clearing and
100 Bulldozer 3,200 4,000 sq.m./day 500 sq.m./hour
Grubbing
Excavation Bulldozer 200 cu.m./day 25 cu.m./hour
102
Compaction Road Roller 240 320 cu.m./day 40 cu.m./hour
Embankment Payloader 240 320 cu.m./day 40 cu.m./hour
104 Compaction Road Roller 240 320 cu.m./day 40 cu.m./hour
Quarrying Bulldozer 400 cu.m./day 50 cu.m./hour
Sub-grade Grader 2,400 sq.m./day 300 sq.m./hour
105 Preparation Road Roller 1,600 sq.m./day 200 sq.m./hour
Compaction Road Roller 240 320 cu.m./day 40 cu.m./hour
Grader 2,400 sq.m./day 300 sq.m./hour
200 Agg. Sub-Base
Road Roller 240 320 cu.m./day 40 cu.m./hour
201 Course
Water Truck 8,000 sq.m./day 1,000 sq.m./hour

STANDARD EQUIPMENT CAPABILITY ESTIMATES

EQUIPMENT DESCRIPTION OUTPUT/HOUR OUTPUT/DAY
Clearing 500 sq.m./hr 4,000 sq.m./day
Stripping 200 sq.m./hr 1,600 sq.m./day
Bulldozer Quarrying 50 cu.m./hr 400 cu.m./day
Excavation 25 cu.m./hr 200 cu.m./day
Pushing 3 cu.m./hr 24 cu.m./day
Sub-grading 300 sq.m./hr 2,400 sq.m./day
Grader
Spreading 50 cu.m./hr 400 cu.m./day
Pay Loader Loading 30 cu.m./hr 240 cu.m./day
Crane Shovel Loading 35 cu.m./hr 280 cu.m./day
Backhoe Loading 30 cu.m./hr 240 cu.m./day
Static Rolling (12 passes-15 cm lift) 45 cu.m./hr 360 cu.m./day
Sheep Foot Roller
Vibratory Rolling (4 passes-15 cm lift) 135 cu.m./hr 280 cu.m./day
No. 3 Road Roller Static Rolling (6 passes-15 cm lift) 24 cu.m./hr 192 cu.m./day
Tractor-drawn Roller
Vibratory Rolling (6 passes – 2 cm lift) 240 cu.m./hr 1,920 cu.m./day
(1D)
Tander Roller Static Rolling 96 passes-20 cm lift) 24 cu.m./hr 192 cu.m./day
Hauling Common Borrow 3.5 cu.m./hr 28 cu.m./day
5-T Dump truck Hauling SEBC (Selected borrow, basecourse) 5 cu.m./trip
Hauling Concrete batch class “A” 3 batch/trip
Hauling Common Borrow 2.5 cu.m./trip

2 ½ DT Hauling SEBC (Selected borrow, basecourse) 2 cu.m./trip

Hauling Concrete batch class “A” 2 batch/trip

1-Bagger Conc. Mixer Mixing concrete 3 cu.m./hr 24 cu.m./day
165 Conc. Mixer Mixing concrete 9 cu.m./hr 72 cu.m./day
Water Truck Watering 1000 sq.m./hr 8,000 sq.m./day
Rock Crusher Crushing mixed sand and gravel 30 cu.m./hr 240 cu.m./day
Conc. Vibrator Vibrating concrete mix 40 cu.m./hr 320 cu.m./day
Drilling hard rock 0.75 f/hr
Drilling loose rock 1 f/hr
Percussion Drilling lime stone 1.25 f/hr
Drilling sticky clay 1.6 f/hr
Drilling loose clay 2.5 f/hr
Bar Cutter 12.5 kg./hr 100 kg./day
Welding Machine 5.17 kg./hr
 LOCAL RATES FOR EQUIPMENT RENTALS
EQUIPMENT Rate/Day Rate/Hr. Fuel/Day Fuel/Hour
Bulldozer 14,400.00 1,800.00 200.00 25.00
Road Grader 12,000.00 1,500.00 120.00 15.00
Road Roller 12,800.00 1,600.00 60.00 7.50
Backhoe 11,200.00 1,400.00 60.00 7.50
DT - 6 wheeler 6,400.00 800.00 40.00 5.00
DT - 10 wheeler 8,000.00 1,000.00 60.00 7.50

LOCAL RATES FOR PERSONNEL WAGES Cement 9.10 1.05

PERSONNEL Rate/Hour Rate/Day Sand 0.57 1.15
Safety Practitioner 71.43 571.44 Gravel 0.87 1.15
First Aider 66.11 528.88 Cuter Bar - 12.5/kgs/hr - 219.75
Construction Foreman 69.50 556.00 Mixer Bagger - 3.0/cu.m./hr.
H.E. Operator 62.75 502.00 Mixer Bagger(Gasoline) - 1.80/hr.
Skilled Worker 50.65 405.20 Welding Machine - 61.25/hr.
Unskilled Worker 39.25 314.00 Plastering - 0.00625 x 9.10 x 1.05

STEEL BAG KGS. ARANGEMENT POW

REINFORCEMENT KGS PRICES I. EARTH WORKS
II. CONCRET WORKS
8mmØ 2.37 120.00 III. CARPENTRY WORKS
10mmØ 3.70 180.00 IV. ROOFING WORKS
12mmØ 5.33 260.00 V. DOOR'S & WINDOW'S
14mmØ 9.47 460.00 VI. PAINTING WORKS
16mmØ 9.47 630.00 VII. ELECTRICAL WORKS
20mmØ 14.80 980.00 VIII. PLUMBING WORKS
25mmØ 23.12 1,400.00 IX. HARDWARES
28mmØ 29.00 1,220.00 X. SIGNAGES
30mmØ 33.29 1,400.00
32mmØ 37.88 1,600.00 ARANGEMENT POW
36mmØ 47.95 2,020.00 PART A - OTHER GENERAL REQUIREMENT
Angle Bar (1/4" x 1" x 20') 559.35 I. Project Billboard / Sign Board
Angle Bar (1/4" x 1 1/2" x 20') 877.50 II. Mobilization / Demobilition
Angle Bar (1/4" x 2 " x 20') 1,195.20 PART B - EARTH BWORKS
Corr. G.I. Shts (GA #26 x 8') 403.00 III. Surplus Common Excavation
Corr. G.I. Shts (GA #26 x 10') 502.50 IV. Embankment From Roadway Excavation
Corr. G.I. Shts (GA #26 x 12') 604.15 PART C - SUB - BASE & BBASE COURSE
Marine Plywood (1/4" x 4' x 8') 447.00 V. Aggregate Sub - Base Course
Metal Furring 135.00 PART D - SURFACE COURSE
Glazed Tiles (30cm) 41.25 VI. PCC Pavement (unreiforcement)
Adhesive Cement 235.00 VII. Gravel Surface Course (Shouldering)
Toilet Bowl 1,520.00 PART E. DRAINAGES STRUCTURES
Toilet Bowl w/ Pedestal & Accessories 6,895.00 VIII. U - Canal / Riprap
XI. Construction Safety & Health Program

EXCAVATION FOR PIPE EMBEDMENT

a.) Ground Excavation For Pipelines

Ex. Volume=0.30m x 0.60m x 6.0m=1.08cu.m./pipe

Total=300lgts x 1.08cu.m.=324cu.m.

Labor Cost: 324cu.m. x 250.00=81,000.00

b.) Backfilling of Excess Excavated Materials

Area Pipe=∏D²/4=0.008 x 6.0m=0.048cu.m.
Volume=300lgts x 0.048cu.m.=14.40cu.m.
Total Volume=324cu.m. - 14.40cu.m.=309.60cu.m.

Labor Cost: 309.60cu.m. x 250.00=77,400.00

 RSB PRICE ₱ 53.00 /kg
Bar Dia. Length Weight/m Unit Cost/Length
10 mm dia. 6.00 3.700 197.00
12 mm dia. 6.00 5.330 283.00
16 mm dia. 6.00 9.470 502.00
20 mm dia. 6.00 14.800 785.00
25 mm dia. 6.00 23.120 1,226.00
32 mm dia. 6.00 37.880 2,008.00
36 mm dia. 6.00 47.940 2,541.00
*** Updated 05/24/2022 ***
 FUEL
OIL/LUBRICANTS
1. EARTHMOVING EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS COST OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER PER LITER COST HOUR
1.1 Bulldozer 3,642.00 3,059.00 14.6571 63.50 930.73 0.022 230.00 5.06 3,994.79
1.2 Bulldozer with Ripper 4,188.30 3,517.85 14.6571 63.50 930.73 0.022 230.00 5.06 4,453.64
1.3 Payloader 1,733.00 1,455.00 9.6544 63.50 613.05 0.0145 230.00 3.34 2,071.39
1.4 Motorized Road Grader 2,173.00 1,825.00 12.2874 63.50 780.25 0.0185 230.00 4.26 2,609.51
1.5 Motorized Road Grader with Scrarifler 2,824.90 2,372.00 12.2874 63.50 780.25 0.0185 230.00 4.26 3,156.51
FUEL
OIL/LUBRICANTS
2. COMPACTION EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
2.1 Pnuematic Tire Roller 561.00 530.00 9.3911 63.50 596.33 0.0141 230.00 3.24 1,129.57
2.2 Vibrator Roller 1,846.00 1,647.00 10.9709 63.50 696.65 0.0165 230.00 3.80 2,347.45
2.3 Tandem Steel Roller 2,061.00 1,839.00 11.7608 63.50 746.81 0.0177 230.00 4.07 2,589.88
2.4 Plate Compactor 123.00 - 0.4389 63.50 27.87 0.0007 230.00 0.16 28.03
FUEL
OIL/LUBRICANTS
3. LIFTING EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
3.1 Crawler Crane 1,522.00 1,359.00 12.7262 63.50 808.11 0.0191 230.00 4.39 2,171.50
3.2 Crawler Crane 1,902.00 1,698.00 16.6758 63.50 1,058.91 0.025 230.00 5.75 2,762.66
3.3 Crawler Crane with Bucket 2,282.40 2,037.00 16.6758 63.50 1,058.91 0.025 230.00 5.75 3,101.66
3.4 Crawler Crane 2,151.00 1,920.00 16.6758 63.50 1,058.91 0.025 230.00 5.75 2,984.66
3.5 Crawler Crane 2,778.00 2,480.00 24.1359 63.50 1,532.63 0.0362 230.00 8.33 4,020.96
3.6 Crawler Crane 3,572.00 3,188.00 24.1359 63.50 1,532.63 0.0362 230.00 8.33 4,728.96
3.7 Crawler Crane 3,595.00 3,208.00 25.0136 63.50 1,588.36 0.0376 230.00 8.65 4,805.01
3.8 Truck Mounted Crane 1,631.00 1,268.00 17.5534 63.50 1,114.64 0.0264 230.00 6.07 2,388.71
3.9 Truck Mounted Crane 1,861.00 1,541.00 20.8886 63.50 1,326.43 0.0314 230.00 7.22 2,874.65
3.10 Truck Mounted Crane 2,606.00 1,758.00 21.5907 63.50 1,371.01 0.0324 230.00 7.45 3,136.46
3.11 Truck Mounted Crane with Bucket 3,127.20 2,109.60 21.5907 63.50 1,371.01 0.0324 230.00 7.45 3,488.06
3.12 Truck Mounted Crane 3,237.00 2,462.00 24.5747 63.50 1,560.49 0.0369 230.00 8.49 4,030.98
3.13 Topless Tower Crane 4,221.00 - - 230.00 - -
3.14 Topless Tower Crane 5,664.00 - - 230.00 - -
3.15 Topless Tower Crane - - 230.00 - -
3.16 Topless Tower Crane - - 230.00 - -
3.17 Topless Tower Crane - - 230.00 - -
3.18 Topless Tower Crane - - 230.00 - -
3.19 Aerial Lift, Self Propelled, Scissor Lift 1,164.00 5.266 63.50 334.39 0.0079 230.00 1.82 1,500.21
FUEL
OIL/LUBRICANTS
4. EXCAVATION EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
4.1 Backhoe 2,096.00 1,761.00 12.1119 63.50 769.11 0.0182 230.00 4.19 2,534.30
4.2 Backhoe with Breaker 2,724.80 2,289.30 12.1119 63.50 769.11 0.0182 230.00 4.19 3,062.60
4.3 Backhoe, Wheel Mounted 922.00 774.00 4.3884 63.50 278.66 0.0066 230.00 1.52 1,054.18
FUEL
OIL/LUBRICANTS
5. FOUNDATION EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
5.1 Diesel Hammer 1,286.00 1,080.00 63.50 - 230.00 - 1,080.00
5.2 Vibro Hammer 3,069.00 2,578.00 23.8919 63.50 1,517.14 0.0395 230.00 9.09 4,104.23
5.3 Vibro Hammer 4,118.00 3,459.00 19.4843 63.50 1,237.25 0.0293 230.00 6.74 4,702.99
5.4 Vibro Hammer 2,123.00 1,784.00 17.6412 63.50 1,120.22 0.0395 230.00 9.09 2,913.31
5.5 Drilling Rig 12,637.00 10,615.00 26.3301 63.50 1,671.96 0.0395 230.00 9.09 12,296.05
FUEL
OIL/LUBRICANTS
6. ASPHALTING EQUIIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
6.1 Asphalt Distributor 936.00 786.00 8.7767 63.50 557.32 0.0132 230.00 3.04 1,346.36
6.2 Asphalt Paver 1,833.00 1,539.00 7.0214 63.50 445.86 0.0105 230.00 2.42 1,987.28
FUEL
OIL/LUBRICANTS
7. CONCRETING EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
7.1 Concrete Paver 6,765.00 5,683.00 14.8326 63.50 941.87 0.0222 230.00 5.11 6,629.98
7.2 Concrete Screeder 545.00 457.00 0.4827 63.50 30.65 0.0007 230.00 0.16 487.81
7.3 One Bagger Mixer 172.00 144.00 1.8 65.50 117.90 230.00 - 261.90
7.4 Transit Mixer 1,461.00 1,227.00 15.3592 63.50 975.31 0.023 230.00 5.29 2,207.60
7.5 Concrete Pump 2,076.00 1,744.00 11.4097 63.50 724.52 0.0172 230.00 3.96 2,472.48
7.6 Grouting Machine 866.25 - 63.50 - 230.00 - -
FUEL
OIL/LUBRICANTS
8. HAULING EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
8.1 Dump Truck 1,420.00 1,193.00 25.4524 63.50 1,616.23 0.0382 230.00 8.79 2,818.02
8.2 Cargo/Service Truck 783.00 598.00 14.0427 63.50 891.71 0.0211 230.00 4.85 1,494.56
8.3 Boom Truck 1,930.00 1,678.00 17.2901 63.50 1,097.92 0.026 230.00 5.98 2,781.90
8.4 Cargo/Service Truck 1,212.00 925.00 23.6971 63.50 1,504.77 0.0355 230.00 8.17 2,437.94
8.5 Water Truck/Pump 2,450.00 2,058.00 31.5961 63.50 2,006.35 0.0474 230.00 10.90 4,075.25
FUEL
OIL/LUBRICANTS
9. AIR EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
9.1 Air Compressor 205.00 164.00 1.7554 63.50 111.47 0.0026 230.00 0.60 276.07
9.2 Air Compressor 450.00 361.00 4.4762 63.50 284.24 0.0067 230.00 1.54 646.78
9.3 Air Compressor 502.00 402.00 6.0559 63.50 384.55 0.0091 230.00 2.09 788.64
9.4 Air Compressor 965.00 772.00 11.4097 63.50 724.52 0.0171 230.00 3.93 1,500.45
9.5 Diamond Drill 201.25 168.75 63.50 - 230.00 - 168.75
9.6 Jackhammer 150.00 - 63.50 - 230.00 - -
9.7 Pnuematic Drilling Machine 170.00 - 63.50 - 230.00 - -
FUEL
OIL/LUBRICANTS
10. PUMPING EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
10.1 Water Pump, 100 mm suction Ø 123.38 - 0.6583 63.50 41.80 0.001 230.00 0.23 42.03
10.2 Water Pump, 100 mm suction Ø 266.25 - 1.4043 63.50 89.17 0.0021 230.00 0.48 89.65
FUEL
OIL/LUBRICANTS
11. POWER GENERATING EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
11.1 Generator Set 872.87 - 35.295 63.50 2,241.23 0.0529 230.00 12.17 2,253.40
11.2 Generator Set 2,147.27 - 69.4823 63.50 4,412.13 0.1042 230.00 23.97 4,436.10
11.3 Generator Set 2,659.44 - 89.3344 63.50 5,672.73 0.134 230.00 30.82 5,703.55
FUEL
OIL/LUBRICANTS
12. SHOP EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
12.1 Welding Machine 371.00 311.00 4.2128 63.50 267.51 0.0063 230.00 1.45 579.96
12.2 Welding Machine 593.00 453.00 6.1437 63.50 390.12 0.0092 230.00 2.12 845.24
12.3 Welding Machine 391.00 - 63.50 - 230.00 - -
FUEL
OIL/LUBRICANTS
13. MISCELLANEOUS EQUIPMENT CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
13.1 Portable Breaker 123.20 - 0.3511 63.50 22.29 0.0005 230.00 0.12 22.41
13.2 Chainsaw 75.36 - 1.5 65.50 98.25 230.00 - 98.25
13.3 Concrete Vibrator 57.17 - 1.8 65.50 117.90 230.00 - 117.90
13.4 Concrete Saw 32.64 - 0.6583 63.50 41.80 0.001 230.00 0.23 42.03
13.5 Bar Cutter 105.47 - 63.50 - 230.00 - -
13.6 Bar Bender 168.75 - 63.50 - 230.00 - -
13.7 Tower Lights 260.86 - 63.50 - 230.00 - -
FUEL
OIL/LUBRICANTS
14. PLANTS CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
14.1 Asphalt Concrete Plant 4,286.63 - 63.50 - 230.00 - -
14.2 Concrete Batch Plant 1,759.50 - 63.50 - 230.00 - -
FUEL
OIL/LUBRICANTS
15. OTHERS CONSUMPTION
(L/hr)
(L/hr)
RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
15.1 Power Broom 130.50 - 63.50 - 230.00 - -
15.2 Hydroseeding Machine 952.00 - 63.50 - 230.00 - -
15.3 Applicator Machine 93.75 - 63.50 - 230.00 - -
15.4 Kneadling Machine 187.50 - 63.50 - 230.00 - -
15.5 Cutting Outfit 45.45 - 63.50 - 230.00 - -
15.6 Steel Wheel with Nylon Rope 300.00 - 63.50 - 230.00 - -
15.7 Improvised Bamboo with Bucket 200.00 - 63.50 - 230.00 - -
15.8 Asphalt Kettle/Drum 10.00 - 63.50 - 230.00 - -
15.9 SPT & Desanding Machine 559.00 - 63.50 - 230.00 - -
15.10 Drop Hammer 200.00 - 63.50 - 230.00 - -
15.11 Drop Hammer with Accessories 5,000.00 - 63.50 - 230.00 - -
15.12 1 Air Compressor with 2 Jack Hammer 1,265.00 - 63.50 - 230.00 - -
15.13 Bentonite Bin 280.00 - 63.50 - 230.00 - -
15.14 Bentonite Mixer 173.00 - 63.50 - 230.00 - -
15.15 Tremie Pipe Set 320.00 - 63.50 - 230.00 - -
15.16 Pile Integrity Testing (Sonic) & accessories ( includes
65,000.00 - 63.50 - 230.00 - -
professional fee of Structural Enginer & reports)
15.17 Dynamic Pile Testing (includes professional fee of Structural
103,000.00 - 63.50 - 230.00 - -
Engineer & Reports)
15.18 Pile Integrity Testing (includes professional fee of Structural
37,000.00 - 63.50 - 230.00 - -
Engineer & Reports)
15.19 Grinding Machine and Accessories 75.38 - 63.50 - 230.00 - -
15.20 Stressing (Jack) Machine 2,500.00 - 63.50 - 230.00 - -
15.21 Dolly 1,249.00 - 63.50 - 230.00 - -
15.22 Wood/Steel Ladder 100.00 - 63.50 - 230.00 - -
Concrete Vibrator 91.25 - 1.8 63.50 114.30 230.00 - 114.30
Concrete Saw 32.64 - 1.8 63.50 114.30 230.00 - 114.30
Bar Cutter 219.75 - 0 63.50 - 230.00 - -
Bar Bender 351.50 - 0 63.50 - 230.00 - -
 RENTAL RATE/ RENTAL RATE/ FUEL COST PER OIL/LUBRICANTS OIL/LUBRICANTS RENTAL RATE /
DESCRIPTION AVERAGE FUEL COST AVERAGE2
OPERATED OPERATED DRY LITER COST PER LITER COST HOUR
AERIAL LIFT, SELF PROPELLED, SCISSOR LIFT 1,164.00 5.266 63.50 334.39 0.0079 230.00 1.82 1,500.21
AIR COMPRESSOR 205.00 164.00 1.7554 63.50 111.47 0.0026 230.00 0.60 276.07
AIR COMPRESSOR 450.00 361.00 4.4762 63.50 284.24 0.0067 230.00 1.54 646.78
AIR COMPRESSOR 502.00 402.00 6.0559 63.50 384.55 0.0091 230.00 2.09 788.64
AIR COMPRESSOR 965.00 772.00 11.4097 63.50 724.52 0.0171 230.00 3.93 1,500.45
AIR COMPRESSOR WITH 2 JACK HAMMER 1,265.00 - 63.50 - 230.00 - -
APPLICATOR MACHINE 93.75 - 63.50 - 230.00 - -
ASPHALT CONCRETE PLANT 4,286.63 - 63.50 - 230.00 - -
ASPHALT DISTRIBUTOR 936.00 786.00 8.7767 63.50 557.32 0.0132 230.00 3.04 1,346.36
ASPHALT KETTLE/DRUM 10.00 - 63.50 - 230.00 - -
ASPHALT PAVER 1,833.00 1,539.00 7.0214 63.50 445.86 0.0105 230.00 2.42 1,987.28
BACKHOE 2,096.00 1,761.00 12.1119 63.50 769.11 0.0182 230.00 4.19 2,534.30
BACKHOE WITH BREAKER 2,724.80 2,289.30 12.1119 63.50 769.11 0.0182 230.00 4.19 3,062.60
BACKHOE, WHEEL MOUNTED 922.00 774.00 4.3884 63.50 278.66 0.0066 230.00 1.52 1,054.18
BAR BENDER 168.75 - 63.50 - 230.00 - -
BAR BENDER 351.50 - 0 63.50 - 230.00 - -
BAR CUTTER 105.47 - 63.50 - 230.00 - -
BAR CUTTER 219.75 - 0 63.50 - 230.00 - -
BENTONITE BIN 280.00 - 63.50 - 230.00 - -
BENTONITE MIXER 173.00 - 63.50 - 230.00 - -
BOOM TRUCK 1,930.00 1,678.00 17.2901 63.50 1,097.92 0.026 230.00 5.98 2,781.90
BULLDOZER 3,642.00 3,059.00 14.6571 63.50 930.73 0.022 230.00 5.06 3,994.79
BULLDOZER WITH RIPPER 4,188.30 3,517.85 14.6571 63.50 930.73 0.022 230.00 5.06 4,453.64
CARGO/SERVICE TRUCK 783.00 598.00 14.0427 63.50 891.71 0.0211 230.00 4.85 1,494.56
CARGO/SERVICE TRUCK 1,212.00 925.00 23.6971 63.50 1,504.77 0.0355 230.00 8.17 2,437.94
CHAINSAW 75.36 - 1.5 65.50 98.25 230.00 - 98.25
CONCRETE BATCH PLANT 1,759.50 - 63.50 - 230.00 - -
CONCRETE PAVER 6,765.00 5,683.00 14.8326 63.50 941.87 0.0222 230.00 5.11 6,629.98
CONCRETE PUMP 2,076.00 1,744.00 11.4097 63.50 724.52 0.0172 230.00 3.96 2,472.48
CONCRETE SAW 32.64 - 0.6583 63.50 41.80 0.001 230.00 0.23 42.03
CONCRETE SAW 32.64 - 1.8 63.50 114.30 230.00 - 114.30
CONCRETE SCREEDER 545.00 457.00 0.4827 63.50 30.65 0.0007 230.00 0.16 487.81
CONCRETE VIBRATOR 57.17 - 1.8 65.50 117.90 230.00 - 117.90
CONCRETE VIBRATOR 91.25 - 1.8 63.50 114.30 230.00 - 114.30
CRAWLER CRANE 1,522.00 1,359.00 12.7262 63.50 808.11 0.0191 230.00 4.39 2,171.50
CRAWLER CRANE 1,902.00 1,698.00 16.6758 63.50 1,058.91 0.025 230.00 5.75 2,762.66
CRAWLER CRANE 2,151.00 1,920.00 16.6758 63.50 1,058.91 0.025 230.00 5.75 2,984.66
CRAWLER CRANE 2,778.00 2,480.00 24.1359 63.50 1,532.63 0.0362 230.00 8.33 4,020.96
CRAWLER CRANE 3,572.00 3,188.00 24.1359 63.50 1,532.63 0.0362 230.00 8.33 4,728.96
CRAWLER CRANE 3,595.00 3,208.00 25.0136 63.50 1,588.36 0.0376 230.00 8.65 4,805.01
CRAWLER CRANE WITH BUCKET 2,282.40 2,037.00 16.6758 63.50 1,058.91 0.025 230.00 5.75 3,101.66
CUTTING OUTFIT 45.45 - 63.50 - 230.00 - -
DIAMOND DRILL 201.25 168.75 63.50 - 230.00 - 168.75
DIESEL HAMMER 1,286.00 1,080.00 63.50 - 230.00 - 1,080.00
DOLLY 1,249.00 - 63.50 - 230.00 - -
DRILLING RIG 12,637.00 10,615.00 26.3301 63.50 1,671.96 0.0395 230.00 9.09 12,296.05
DROP HAMMER 200.00 - 63.50 - 230.00 - -
DROP HAMMER WITH ACCESSORIES 5,000.00 - 63.50 - 230.00 - -
DUMP TRUCK 1,420.00 1,193.00 25.4524 63.50 1,616.23 0.0382 230.00 8.79 2,818.02
DYNAMIC PILE TESTING (INCLUDES PROFESSIONAL 103,000.00 - 63.50 - 230.00 - -
GENERATOR SET 872.87 - 35.295 63.50 2,241.23 0.0529 230.00 12.17 2,253.40
GENERATOR SET 2,147.27 - 69.4823 63.50 4,412.13 0.1042 230.00 23.97 4,436.10
GENERATOR SET 2,659.44 - 89.3344 63.50 5,672.73 0.134 230.00 30.82 5,703.55
GRINDING MACHINE AND ACCESSORIES 75.38 - 63.50 - 230.00 - -
GROUTING MACHINE 866.25 - 63.50 - 230.00 - -
HYDROSEEDING MACHINE 952.00 - 63.50 - 230.00 - -
IMPROVISED BAMBOO WITH BUCKET 200.00 - 63.50 - 230.00 - -
JACKHAMMER 150.00 - 63.50 - 230.00 - -
KNEADLING MACHINE 187.50 - 63.50 - 230.00 - -
MOTORIZED ROAD GRADER 2,173.00 1,825.00 12.2874 63.50 780.25 0.0185 230.00 4.26 2,609.51
MOTORIZED ROAD GRADER WITH SCRARIFLER 2,824.90 2,372.00 12.2874 63.50 780.25 0.0185 230.00 4.26 3,156.51
ONE BAGGER MIXER 172.00 144.00 1.8 65.50 117.90 230.00 - 261.90
PAYLOADER 1,733.00 1,455.00 9.6544 63.50 613.05 0.0145 230.00 3.34 2,071.39
PILE INTEGRITY TESTING (INCLUDES PROFESSIONAL 37,000.00 - 63.50 - 230.00 - -
PILE INTEGRITY TESTING (SONIC) & ACCESSORIES 65,000.00 - 63.50 - 230.00 - -
PLATE COMPACTOR 123.00 - 0.4389 63.50 27.87 0.0007 230.00 0.16 28.03
PNUEMATIC DRILLING MACHINE 170.00 - 63.50 - 230.00 - -
PNUEMATIC TIRE ROLLER 561.00 530.00 9.3911 63.50 596.33 0.0141 230.00 3.24 1,129.57
PORTABLE BREAKER 123.20 - 0.3511 63.50 22.29 0.0005 230.00 0.12 22.41
POWER BROOM 130.50 - 63.50 - 230.00 - -
SPT & DESANDING MACHINE 559.00 - 63.50 - 230.00 - -
STEEL WHEEL WITH NYLON ROPE 300.00 - 63.50 - 230.00 - -
STRESSING (JACK) MACHINE 2,500.00 - 63.50 - 230.00 - -
TANDEM STEEL ROLLER 2,061.00 1,839.00 11.7608 63.50 746.81 0.0177 230.00 4.07 2,589.88
TOPLESS TOWER CRANE 4,221.00 - - 230.00 - -
TOPLESS TOWER CRANE 5,664.00 - - 230.00 - -
TOPLESS TOWER CRANE - - 230.00 - -
TOPLESS TOWER CRANE - - 230.00 - -
TOPLESS TOWER CRANE - - 230.00 - -
TOPLESS TOWER CRANE - - 230.00 - -
TOWER LIGHTS 260.86 - 63.50 - 230.00 - -
TRANSIT MIXER 1,461.00 1,227.00 15.3592 63.50 975.31 0.023 230.00 5.29 2,207.60
TREMIE PIPE SET 320.00 - 63.50 - 230.00 - -
TRUCK MOUNTED CRANE 1,631.00 1,268.00 17.5534 63.50 1,114.64 0.0264 230.00 6.07 2,388.71
TRUCK MOUNTED CRANE 1,861.00 1,541.00 20.8886 63.50 1,326.43 0.0314 230.00 7.22 2,874.65
TRUCK MOUNTED CRANE 2,606.00 1,758.00 21.5907 63.50 1,371.01 0.0324 230.00 7.45 3,136.46
TRUCK MOUNTED CRANE 3,237.00 2,462.00 24.5747 63.50 1,560.49 0.0369 230.00 8.49 4,030.98
TRUCK MOUNTED CRANE WITH BUCKET 3,127.20 2,109.60 21.5907 63.50 1,371.01 0.0324 230.00 7.45 3,488.06
VIBRATORY ROLLER 1,846.00 1,647.00 10.9709 63.50 696.65 0.0165 230.00 3.80 2,347.45
VIBRO HAMMER 3,069.00 2,578.00 23.8919 63.50 1,517.14 0.0395 230.00 9.09 4,104.23
VIBRO HAMMER 4,118.00 3,459.00 19.4843 63.50 1,237.25 0.0293 230.00 6.74 4,702.99
VIBRO HAMMER 2,123.00 1,784.00 17.6412 63.50 1,120.22 0.0395 230.00 9.09 2,913.31
WATER PUMP, 100 MM SUCTION Ø 123.38 - 0.6583 63.50 41.80 0.001 230.00 0.23 42.03
WATER PUMP, 100 MM SUCTION Ø 266.25 - 1.4043 63.50 89.17 0.0021 230.00 0.48 89.65
WATER TRUCK/PUMP 2,450.00 2,058.00 31.5961 63.50 2,006.35 0.0474 230.00 10.90 4,075.25
WELDING MACHINE 371.00 311.00 4.2128 63.50 267.51 0.0063 230.00 1.45 579.96
WELDING MACHINE 593.00 453.00 6.1437 63.50 390.12 0.0092 230.00 2.12 845.24
WELDING MACHINE 391.00 - 63.50 - 230.00 - -
WOOD/STEEL LADDER 100.00 - 63.50 - 230.00 - -