Professional Documents
Culture Documents
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
Approved by
Designation
POW ENTRY FORM
CONSTRUCTION OF 2-UNITS SEPTIC VAULTS FOR SPECIAL WASTES AT MUN. ECO-PARK
POBLACION, LAKEWOOD, ZAMBOANGA DEL SUR
PHP 200,000.00
20% DF
90 CD
Thu - 21/12/2023
BY ADMIN
SITE DEVELOPMENT
EXTENSION OF DRAINAGE LINE FROM NATIONAL HIGHWAY TO THE PAVED WALKWAY
- INSTALLATION OF RC PIPE CULVERTS
EMBANKMENT OF DRAINAGE TRENCHES (SOURCE: MARIBABAO/SINUDYAPAN CREEKS)
EMBANKMENT WORKS SELECTED TOPPING MATERIALS (SOURCE: BRGY. DAGUM)
RODERICH P. TEREZ
Labor Foreman
Fri - 01/12/2023
NOTE: Entry of Date only when POW is for FINAL PRINTING!
ERWIN M. BASCON
Municipal Engineer
Fri - 01/12/2023
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
DOMINGO V. MIRRAR
Municipal Mayor
Republic of the Philippines
PROVINCE OF ZAMBOANGA DEL SUR
Municipality of Lake Wood
Appropriation: ₱ 14,338.07
CONSTRUCTION OF 2-UNITS SEPTIC VAULTS FOR SPECIAL WASTES AT MUN.
NAME OF PROJECT: Source of Fund: 20% DF
ECO-PARK
Issued Obligated Authority:
Released:
LOCATION OF PROJECT: POBLACION, LAKEWOOD, ZAMBOANGA DEL SUR
Project Duration: 90 CD
Desirable Starting Date: 12-21-2023
PROJECT CATEGORY SITE DEVELOPMENT
Implementation Mode: BY ADMIN
EXTENSION OF DRAINAGE LINE FROM NATIONAL HIGHWAY TO THE PAVED WALKWAY
- INSTALLATION OF RC PIPE CULVERTS
PROJECT DESCRIPTION
EMBANKMENT OF DRAINAGE TRENCHES (SOURCE: MARIBABAO/SINUDYAPAN CREEKS)
EMBANKMENT WORKS SELECTED TOPPING MATERIALS (SOURCE: BRGY. DAGUM)
MINIMUM EQUIPMENT REQUIRED TECHNICAL PERSONNEL REQUIRED
DESCRIPTION NO. DESCRIPTION NO. DESIGNATION NO.
B.5 PROJECT BILLBOARD / SIGNBOARD 52.88% EACH 1.00 6,769.60 6,769.60 7,581.95
803(1)a STRUCTURE EXCAVATION, COMMON SOIL 47.12% CU.M. 62.50 6,032.25 96.52 108.10
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
0 - 0.00% - - - #DIV/0! #DIV/0!
I - ESTIMATED COST
A. DIRECT COST:
1. Materials
1.1 Supply and Delivery 41.67% 5,975.00
1.2 Testing of Materials 0.00% -
2. Labor (Includes Fringe Benefits) 9.95% 1,426.85
3. Equipment Expenses
3.1 Equipment Rental 37.66% 5,400.00
3.2 Repair & Maintenance (6.31%) 0.00% -
B. INDIRECT COST:
Per D.O. 197 s2016 Provision
1. Overhead Contingency, Misc. 12.00% of DC 10.71% 1,536.22
` 2. Profit 0.00% of DC 0.00% -
3. VAT 0.00% of DC + IC 0.00% -
APPROVED:
DOMINGO V. MIRRAR
Municipal Mayor
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
Construction Foreman 1 4 69.50 278.00
Skilled Worker 1 4 50.65 202.60
Unskilled Worker 2 4 39.25 314.00
-
-
-
-
Sub - Total for A 794.60
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 794.60
D. Output (unit/hr) = 0.25
E. Direct Unit Cost (C ÷ D) 3,178.40
F. Materials
-
Printed Sign (COA Format, 8ft x 8ft) sq.ft. 64 25.00 1,600.00
2" x 2" x 10' Good Lumber bd.ft. 80 40.00 3,200.00
4' x 8' x 1/4" Marine Plywood, 1/4" thick, 4' x 8' sheet 2 520.00 1,040.00
Common Wire Nails, 3" kg 1 90.00 90.00
Common Wire Nails, 2" kg 0.5 90.00 45.00
-
-
-
-
-
-
-
-
Sub - Total for F 5,975.00
G. Direct Cost (E + F) 6,769.60
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G 812.35
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) 7,581.95
L, Total Unit Cost 7,581.95
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
Construction Foreman 1 3 69.50 208.50
HE Operator, Backhoe 1 3 62.75 188.25
Unskilled Worker 2 3 39.25 235.50
-
-
-
-
Sub - Total for A 632.25
B. Equipment
-
Backhoe 1 3 1,800.00 5,400.00
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 5,400.00
C. Total (A + B) 6,032.25
D. Output (unit/hr) = 20.83
E. Direct Unit Cost (C ÷ D) 289.55
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 6,032.25
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G 723.87
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) 6,756.12
L, Total Unit Cost 108.10
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description :
Unit of Measurement :
Quantity :
Output per hour :
A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) -
D. Output (unit/hr) = 0.00
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G -
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) -
L, Total Unit Cost #DIV/0!
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description :
Unit of Measurement :
Quantity :
Output per hour :
A. Labor
-
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) -
D. Output (unit/hr) = 0.00
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G -
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) -
L, Total Unit Cost #DIV/0!
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description :
Unit of Measurement :
Quantity :
Output per hour :
A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) -
D. Output (unit/hr) = 0.00
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G -
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) -
L, Total Unit Cost #DIV/0!
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description :
Unit of Measurement :
Quantity :
Output per hour :
A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) -
D. Output (unit/hr) = 0.00
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G -
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) -
L, Total Unit Cost #DIV/0!
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description :
Unit of Measurement :
Quantity :
Output per hour :
A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) -
D. Output (unit/hr) = 0.00
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G -
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) -
L, Total Unit Cost #DIV/0!
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description :
Unit of Measurement :
Quantity :
Output per hour :
A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) -
D. Output (unit/hr) = 0.00
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G -
I. Contractor's Profit (CP) 0.000% of G -
J. Value Added Tax (VAT) 0.000% of (G + H + I) -
K. Total Estimated Cost (G + H + I + J) -
L, Total Unit Cost #DIV/0!
CONSTRUCTION OF 2-UNITS SEPTIC VAULTS FOR SPECIAL WASTES AT MUN. ECO-PARK
BACKUP COMPUTATION
TOTAL MARK-UP
ESTIMATED TOTAL
ITEM NO. DESCRIPTION QTY. UNIT VAT TOTAL COST UNIT COST
DIRECT COST INDIRECT COST
% VALUE
B.5 PROJECT BILLBOARD / SIGNBOARD 1.00 EACH 6,769.60 12.00% 812.35 - 812.35 7,581.95 7,581.95
803(1)a STRUCTURE EXCAVATION, COMMON SOIL 62.50 CU.M. 6,032.25 12.00% 723.87 - 723.87 6,756.12 108.10
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
0 - 0.00 - - 12.00% - - - - #DIV/0!
12,801.85 1,536.22 14,338.07
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