POW Natubo, Jasaan

DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Water System in Zone 8

Location : Poblacion, Opol, Misamis Oriental
Item No./Description : 1724(16) Pump House and Accessories
Unit of Measurement : L.S
Output :
Quantity : 1.00 Unit Cost: 119,801.15
No. of
Item Designation No. of Days Daily Rate Amount
Person
A. Labor
a. Foreman 1 5 807.18 4,035.90
b. Skilled Laborer 4 5 584.30 11,686.00
c. Unskilled Laborer 4 5 450.06 9,001.20
Sub - Total for A 24,723.10

No of
Name and Capacity No. of Hours Hourly Rate Amount
Units
B. Equipment
a. Bagger Mixer 1 2 172.00 344.00
b. Bar Bender 1 5 351.50 1,757.50
c. Bar Cutter 1 5 219.75 1,098.75
d. Welding Machine 1 8 371.00 2,968.00
e. Cutting Outfit 1 8 45.45 363.60
f. Minor Tools (10% of Labor Cost) 2,472.31
Sub - Total for B 9,004.16

C. Total (A + B) 33,727.26
D. Output per hour = ### sq.m/hr sq.m/hr sq.msq.m/sq.m/hr
E. Direct Unit Cost (C ÷ D)
Name and Specification Quantity Unit Unit Cost Amount
F. Materials
Structural Concrete:
a. Portland Cement 7.00 bags 273.61 1,915.27
b. Washed Sand 1.00 cu.m 972.01 972.01
c. Crushed Gravel 3/4" 1.00 cu.m 922.01 922.01
d. 10mmØ x 6m Reinforcing Steel bars Deformed (Grade40) - 13 pcs 48.09 kgs 51.00 2,452.59
e. 12mmØ x 6m Reinforcing Steel bars Deformed (Grade40) - 30 pcs 157.11 kgs 51.00 8,012.61
f. #16 G.I Tie wire 6.00 kgs 66.00 396.00
g. Marine Plywood 4' x 8' x 1/2" thk (4 uses) 2.00 sheets 795.00 1,590.00
h. Assorted Coco Lumber (4 uses) 54.00 bd.ft 22.00 1,188.00
i. Assorted Common Wire Nails 3.00 kgs 65.00 195.00
Masonry:
a. CHB 4" thk 203.00 pcs 15.00 3,045.00
b. Portland Cement 26.00 bags 273.61 7,113.86
c. Washed Sand 2.00 cu.m 972.01 1,944.02
e. #16 G.I Tie wire 1.00 kgs 66.00 66.00
Roofing:
a. LC Purlins 2" x 3" x 6m x 2mm thk 64.44 kgs 75.00 4,833.00
b. LC Purlins 2" x 4" x 6m x 2mm thk 55.38 kgs 75.00 4,153.50
c. G.I Corrugated Sheet roofing Ga.26 6.07 sq.m 415.00 2,519.05
d. 2" Umbrella roofing nails 2.00 kls. 65.00 130.00
e. Assorted nails 6.00 kgs 72.00 432.00
f. Vulcaseal 1.00 can 85.00 85.00
Roofing:
a. Concrete Neutralizer 1.00 liter 170.00 170.00
b. Permacoat Flat Latex (Primer) 2.00 gal 780.00 1,560.00
c. Permacoat Flat Latex Top Coat 2.00 gal 667.00 1,334.00
d. Paint Roller 2.00 pcs 75.00 150.00
Door:
a. Flush Door (0.8m x 2.1m) 1.68 sq.m 720.00 1,209.60
b. Hinges, (50mm x 101mm) 2.00 pairs 95.00 190.00
DUPA BY: UBAUB

Electrical:
a. Thumbler switch, 1 gang 1.00 pcs 107.00 107.00
b. 15 watts CFL 1.00 pcs 150.00 150.00
c. PDX wire #14 8.00 mtrs 45.00 360.00
d. Single stranded wire #10 THHN 80.00 mts. 43.00 3,440.00
e. Staple wire #1 1.00 box 55.00 55.00
f. Junction Box, 4" x 4" PVC 1.00 pc 50.00 50.00
g. Electrical tape 2.00 pcs 39.00 78.00
h. Convenience Outlet, 2 gang 1.00 pc. 170.00 170.00
i. EMT elbow 35mmØ 2.00 pcs. 40.00 80.00
j. EMT clamp 35mmØ 2.00 pcs. 115.00 230.00
k. EMT connector 35mmØ 2.00 pcs. 145.00 290.00
l. EMT pipe 35mmØ 2.00 le 320.00 640.00
m. 35mm Ø entrance cap 1.00 pc. 150.00 150.00
n. EMT LB 35mm Ø 2.00 pcs. 180.00 360.00
o. 14 mm2 THHN stranded copper wire 16.00 mts. 95.00 1,520.00
p. Meter base 1.00 unit 650.00 650.00
Sub - Total for F 57,549.81

G. Direct Unit Cost (C + F) 91,277.07
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 13,691.56
I. Contractor's Profit (CP) 10% of G 9,127.71
J. Value Added Tax (VAT) 5% of (G + H + I) 5,704.82
K. Total Unit Cost (G + H + I + J) 119,801.15
DUPA BY: UBAUB

OUTPUT PER HR. (AS PER DPWH)
Item No. Description Unit
PART I. EART
803(1)a Structure Excavation cu.m
804(1)a Embankment From Structure Excavation cu.m
804(1)b Embankment from Borrow cu.m

PART II. REINFORCED
900(1)c1 Structural Concrete (Class A, 28 days) cu.m
902(1)a Reinforcing Steel (Deformed) Grade 40 kgs
903(2) Formworks and Falseworks sq.m
PART III. FINISHES AND

1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm sq.m
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm sq.m
1008(1)b Aluminum Glass Windows (Casement Type) sq.m

1008(1)c Aluminum Glass Windows (Awning Type) sq.m
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions) set
1010(2)a Doors (Flush) sq.m
1010(2)b Doors (Wood Panel) sq.m
1007(1)a Aluminum Framed Glass Door (Sliding Type) sq.m
1007(1)b Aluminum Framed Glass Door (Swing Type) sq.m
1004(2) Finishing Hardware L.S
1027(1) Cement Plaster Finish sq.m
1051(6) Railings L.S
1003(1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame) sq.m

1038(1) Reflective Insulation sq.m
1018(1) Glazed Tiles and Trims sq.m
1018(2) Unglazed Tiles sq.m
1032(1)a Painting Works (Masonry/ Concrete) sq.m
1032(1)b Painting Works (Wood) sq.m
1032(1)c Painting Works (Steel) sq.m
1014(1)b1 Prepainted Metal Sheets (above 0.427mm) Corrugated sq.m

Type Long Span
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/ Hip Roll, Ga 26) m
1013(2)b1 Fabricated Metal Roofing Accessory (Gutters, Ga 26) m
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, Ga 26) m
1047(2)a Structural Steel (Trusses) kgs
1047(2)a Structural Steel (Trusses) kgs

1047(2)b Structural Steel (Purlins) kgs
1047(3)a Metal Structure Accessories (Bolts) each
1047(3)c Metal Structure Accessories (Turn Buckle) each
1047(4) Metal Structure Accessories (Cross Bracing) kgs
1047(6) Metal Structure Accessories (Steel Plates) kgs
1047(7)b Metal Structure Accessories (Sag Rods) kgs
1001(5)a Catch Basin (Concrete) each
1001(8) Sewer Line Works L.S

EQUIPMENT MATERIALS
Output per hr.
% of Labor Equipment to be Use Factor
PART I. EARTHWORKS
20.000 1.00
9.840 0.75 Plate Compactor (5HP)
0.75 Backhoe (0.80 cu.m)
9.840 0.75 Plate Compactor (5HP)
PART II. REINFORCED CONCRETE WORKS
0.270 1.00 Bagger Mixer
143.440 0.50 Bar Cutter
0.50 Bar Bender
0.015 Tie Wire
4.500 0.347
4.727
0.208
PART III. FINISHES AND OTHER CIVIL WORKS
3.825 1.00 Bagger Mixer 13.000
0.530
0.040
3.240
0.050
3.180 1.00 Bagger Mixer 13.000
1.500
0.040
3.240
0.050
1.000
1.000
1.000
0.320
0.360
0.500
0.500
1.000
7.125 0.330
0.027
1.000 1.00 Welding Machine
1.00 Cutting Outfit
1.243 0.365
1.131
0.357
1.000
6.000
0.238
14.000
4.000
5.560
1.365 1.050
0.325
0.026
0.125
0.143
1.95 1.050
0.325
0.026
0.125
0.125
2.100 0.020
0.040
0.050
0.080
1.890 0.050
0.040
0.040
0.040
0.010
2.000 0.040
0.100
0.040
0.010
2.076 1.050
20.000
10.000 1.050
19.000
5.000 1.050
19.000
10.000 1.050
19.000
85.000 0.75 Welding Machine 1.000
0.25 Cutting Outfit 0.011
0.022
0.020
0.25 Cutting Outfit 0.010
0.020
0.020
7.000
1.000
12.995 1.050
13.000 1.050
12.995 1.050
1.000 0.070
70.000
1.000
1.000 30.000
9.000
9.000
14.000
12.000
3.000
4.000
7.000
5.000
MATERIALS
Materials to be Use
32.63
Phenolic Board (5 uses) 725 181.25
Good Lumber (4 uses) 9872 2468
C.W.N 435 108.75
100 mm thk CHB

Cement 2088.32
Sand 724.64704
Reinforcing Steel
#16 Tie Wire
150 mm thk CHB
Cement
Sand
Reinforcing Steel
#16 Tie Wire
Hinges
Lockset
Cement
Sand
4.5mm Fiber Cement Board

Metal Furring
Carrying Channels
Hanger Bars/ Rod
Channel clip
Wall Angle
Rivets
1" Metal Screw
Reflective Insulation, 10mm thk
Glazed Tiles
Cement
Sand
Tile Grout
Tile Adhesive (25 kg)
Unglazed Tiles
Cement
Sand
Tile Grout
Tile Adhesive (25 kg)
Concrete Neutralizer
Concrete Sealer/ Primer (L)
Patching Compound (gal)
Semi Gloss Latex (two coats)
Glazing Putty (gal)
Flat Wall Enamel (gal)
Enamel Quick Dry (gal)
Paint Thinner (L)
Tinting Color (Optional- pint)
Red Oxide (gal)
Enamel Paint (gal)
Paint Thinner (L)
Tinting Color (Optional- pint)
Prepainted Metal Sheets (Long Span, 0.5mm thk)
J-bolt with washers (pcs)
Ridge Roll (m)
Blind Rivets (pcs)
Inside Gutter Stainless (0.9m)
Blind Rivets (pcs)
Pre-painted Flashing, Ga. 24 0.70mm x 2.44m
Blind Rivets (pcs)
Structural Steel Truss
Acetylene
Oxygen
Welding Rod
Structural Steel Truss
Acetylene
Oxygen
Welding Rod
Structural Steel Purlins
16mm dia. Turn buckles

Cross Bracing
Steel Plates
Sagrod with nuts and bolts (kgs)
Concrete
Reinforcement
Miscellaneous Consumables
Upvc Pipe, 100mm dia.x3m, S-1000
Elbow, 100mm dia.45 bend
Elbow, 100mm dia.90 bend
Wye, 100mm dia.
Wye, 100mm dia. X 50mm dia.
upvc tee 100mm dia.
cleanout with cover, 100mm dia.
upvc p-trap, 50mm dia.
PVC cement
Project: Water System
Location: Natubo, Jasaan, Misamis Oriental 8
Category: 1 10
District: 2ND District 12
16
REF JOB ITEM Daily Rate Hourly Rate 20
L01 Foreman 807.18 100.90 25
L06 Skilled Worker 584.30 73.04 32
L07 Unskilled Worker 450.06 56.26
2nd DISTRICT
1st 2nd
Material Prices incl. Hauling Base Price
Cement 275.44 280.00 270.00
Washed Sand 995.49 888.00 900.00
Gravel 945.49 900.00 850.00
sahara 55.44 43.00 50.00
4" thk CHB 17.60 15.00
#16 G.I Tie Wire 82.00 74.00
Republic of the Philippines

PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
PROVINCIAL ENGINEER'S OFFICE
COMPUTATION OF LABOR RATES
AS OF JULY 2019
CATEGORY I: Cagayan de Oro City, Tagoloan, Villanueva and Jasaan
CATEGORY II: El Salvador, Gingoog , Opol and Lugait
CATEGORY III: Balingasag and Laguindingan
CATEGORY IV: All other areas not covered under the above categories
REF. NO. JOB ITEM LABOR BASIC WAGE

COST CATEGORY I CATEGORY II CATEGORY III
MONTHL MONTHL
INDEX DAILY DAILY DAILY
Y Y
L01 Foreman 1.85 675.25 17,556.50 662.30 17,219.80 647.50

L02 Asst. Foreman/Leadman 1.67 609.55 15,848.30 597.86 15,544.36 584.50
L03 Heavy Equipment Operat 1.73 631.45 16,417.70 619.34 16,102.84 605.50
L04 Light Equipment Operator 1.61 587.65 15,278.90 576.38 14,985.88 563.50
L05 Driver 1.61 587.65 15,278.90 576.38 14,985.88 563.50
L06 Skilled Laborer 1.20 438.00 11,388.00 429.60 11,169.60 420.00
L07 Unskilled Laborer 1.00 365.00 9,490.00 358.00 9,308.00 350.00
Subject to changes based on the Latest Department Order.
Sources of Data: National Wages and Productivity Commission, Department of Labor and Employment,
Philippine Contractors Association, Private Contractors, Civil Engineering Consultants and other related
NEW
REF. NO. JOB ITEM LABOR BASIC WAGE
COST CATEGORY I CATEGORY II CATEGORY III
MONTHL MONTHL
INDEX DAILY DAILY DAILY
Y Y
L01 Foreman 1.80 657.00 17,082.00 644.40 16,754.40 630.00

L02 Asst. Foreman/Leadman 1.65 602.25 15,658.50 590.70 15,358.20 577.50
L03 Heavy Equipment Operat 1.50 547.50 14,235.00 537.00 13,962.00 525.00
L04 Light Equipment Operator 1.40 511.00 13,286.00 501.20 13,031.20 490.00
L05 Driver 1.30 474.50 12,337.00 465.40 12,100.40 455.00
L06 Skilled Laborer 1.30 474.50 12,337.00 465.40 12,100.40 455.00
L07 Unskilled Laborer 1.00 365.00 9,490.00 358.00 9,308.00 350.00
WAGE
CATEGORY III CATEGORY IV
MONTHL MONTHL
DAILY
Y Y
16,835.00 634.55 16,498.30

15,197.00 572.81 14,893.06
15,743.00 593.39 15,428.14
14,651.00 552.23 14,357.98
14,651.00 552.23 14,357.98
10,920.00 411.60 10,701.60
9,100.00 343.00 8,918.00
sultants and other related sources.
WAGE
CATEGORY III CATEGORY IV
MONTHL MONTHL
DAILY
Y Y
16,380.00 758.91 19,731.66

15,015.00 697.17 18,126.42
13,650.00 633.03 16,458.78
12,740.00 590.78 15,360.28
11,830.00 548.54 14,262.04
11,830.00 548.54 14,262.04
9,100.00 423.42 11,008.92
Capitol Compound, Cagayan de Oro City
COMPUTATIONS OF ESTIMATED CYCLE TIME FOR HAULING FROM VARIOUS SOURCES AS BASIS FOR EQUIPMENT RENTAL
NUMBER OF HOURS
AS OF YEAR 2018
HAULING DISTANCE FOR CONSTRUCTION MATERIALS = 67.00 KM

CDO TO GINGOOG = 49.44 KM
NHW TO JOBSITE = 17.40 KM
TRAVEL TIME W/O LOAD 97KM X 60

=
(FLAT TERRAIN, PAVED ROAD) 50 Kph
= 80.4 mins.
TRAVEL TIME W/ LOAD 97KM X 60

=
(FLAT TERRAIN, PAVED ROAD) 30 Kph
= 134 mins.
LOADING, UNLOADING, BACKING = 45 mins.

TOTAL CYCLE TIME = 259.4 mins.
NO. OF TRIPS/DAY = 7 HRS/DAY X 60

259.4 mins.
NO. OF TRIPS/DAY = 1 /day
MATERIALS : POLYETHYLENE PIPES SDR 11, ISO

SOURCE = CAGAYAN DE ORO CITY
QUANTITY = 14.0 LENGTH
HAULING DISTANCE = 67 KM
NO. OF TRIPS PER DAY = 1
CAPACITY OF DUMPTRUCK = 30 LENGTH/DAY
REQ. # OF DUMPTRUCK/DAY = 1
TOTAL PIPES TO BE HAUL/DAY = 30 LENGTH/DAY
EQUIV. # OF DAYS TO HAUL = 1 day/s
ESTIMATED DIRECT COST: (LOADING & HAULING)

A. Equipment:
1 DUMPTRUCK
Php13,568.00 X 1 day/s = Php13,568.00 /Roll
(FOTON 8.9 TONS)
HAULING COST = Php969.14 /Roll
ESTIMATED MATERIAL PRICE

PRICE LIST UPDATED (CY 2022)
HAULING DISTANCE = 67 KM
2"Ø x 60m POLYETHYLENE PIPES SDR 11, ISO = Php11,602.20
NEW UNIT COST (BASED PRICE + HAULING COST) = Php12,571.34
ADD 10% SINCE THE MAT'L PRICE WAS BASED ON MARCH = Php12,572.00
7, 2016 = Php13,200.60
SAY Php13,201.00
Weight of Bars
Description Wt. S.A
1 Angle Bar 1/4" x 1" x 1" x 6m 13.29 0.609

2 Angle Bar 1/2" x 1" x 1" x 6m 22.79 0.609
3 Angle Bar 3/16" x 1" x 1" x 6m 10.33 0.609
4 Angle Bar 1/4" x 1-1/2" x 1-1/2" x 6m 20.89 0.9144
5 Angle Bar 3/16" x 1-1/2" x 1-1/2" x 6m 16.02 0.9144
6 Angle Bar 1/4" x 2" x 2" x 6m (6mm) 28.49 1.2191
7 Angle Bar 1/2" x 2" x 2" x 6m 53.17 1.2191
8 Angle Bar 3/16" x 2" x 2" x 6m (5mm) 21.72 1.2191
9 Angle Bar 1/4" x 2-1/2" x 2-1/2" x 6m 36.08 1.5239
10 Angle Bar 3/16" x 2-1/2" x 2-1/2" x 6m 27.42 1.5239
11 Angle Bar 1/4" x 3" x 3" x 6m 43.68 1.8287
12 Angle Bar 1/2" x 3" x 3" x 6m 83.56 1.8287
13 Angle Bar 3/16" x 3" x 3" x 6m 33.11 1.8287
14 Angle Bar 1/4" x 3-1/2" x 3-1/2" x 6m 51.27 2.1335
15 Angle Bar 3/16" x 3-1/2" x 3-1/2" x 6m 38.81 2.1335
16 Angle Bar 1/4" x 4" x 4" x 6m 58.87 2.4383
17 Angle Bar 1/2" x 4" x 4" x 6m 113.94 2.4383
18 Angle Bar 3/16" x 4" x 4" x 6m 44.51 2.4383
19 C-Purlins 1.2mm x 2" x 2" x 6m 8.34 2.4
20 C-Purlins 2mm x 2" x 4" x 6m 18.46 2.2
21 C-Purlins 1.2mm x 2" x 3" x 6m 9.76 3
22 C-Purlins 1.2mm x 2" x 4" x 6m 11.17 2.4
23 C-Purlins 1.2mm x 2" x 6" x 6m 13.99 3
24 C-Purlins 2mm x 2" x 4" x 6m 18.46 2.2
25 C-Purlins 2mm x 2" x 3" x 6m 16.11 2.1
26 C-Purlins 2mm x 2" x 4" x 6m 18.46 2.2
27 C-Purlins 1.5mm x 2" x 3" x 6m 12.15 2.1
28 C-Purlins 1.5mm x 2" x 4" x 6m 13.92 2.4
29 C-Purlins 2mm x 2" x 4" x 6m 18.46 2.2
30 C-Purlins 2mm x 2" x 6" x 6m 23.17 3
31 C-Purlins 2.5mm x 2" x 4" x 6m 22.98 2.4
32 C-Purlins 2.5mm x 2" x 6" x 6m 28.85 3
33 C-Purlins 1/4" x 2" x 2" x 6m 39 1.8
34 C-Purlins 1/4" x 2" x 3" x 6m 46.06 2.1
35 C-Purlins 1/4" x 2" x 4" x 6m 53.13 2.4
36 C-Purlins 1/4" x 2" x 6" x 6m 67.26 3
37 C-Purlins 1/2" x 2" x 2" x 6m 71.22 1.8
38 C-Purlins 1/2" x 2" x 3" x 6m 85.35 2.1
39 C-Purlins 1/2" x 2" x 4" x 6m 99.48 2.4
40 C-Purlins 3/16" x 2" x 2" x 6m 32.97 1.8
41 C-Purlins 3/16" x 2" x 3" x 6m 38.86 2.1
42 C-Purlins 3/16" x 2" x 4" x 6m 44.75 2.4
43 C-Purlins 1/2" x 2" x 4" x 6m 99.48 2.4
44 C-Purlins 3/16" x 2" x 2" x 6m 32.97 1.8
45 C-Purlins 3/16" x 2" x 3" x 6m 38.86 2.1
46 C-Purlins 3/16" x 2" x 4" x 6m 44.75 2.4
47 10mm dia. x 6m DRB 3.69 0.188
48 12mm dia. x 6m DRB 5.33 0.226
49 16mm dia. x 6m DRB 9.47 0.302
CL-2
Weight of Round Bar and Pipes
Description Wt. S.A Thckness
1 8mmØ DRB x 6m 2.368 0.151

2 10mmØ DRB x 6m 3.699 0.188
3 12mmØ DRB x 6m 5.237 0.226
4 16mmØ DRB x 6m 9.470 0.302
5 20mmØ DRB x 6m 14.797 0.377
6 25mmØ DRB x 6m 23.120 0.471
7 32mmØ DRB x 6m 37.880 0.603
8 1/2"Ø x 6m Pipe (12.5mm) 3.987 0.236 2.769
9 1"Ø x 6m Pipe (25mm) 9.766 0.471 3.378
10 1 1/2"Ø x 6m Pipe (38mm) 17.305 0.716 3.683
11 2"Ø x 6m Pipe (50mm) 24.082 0.942 3.912
12 2 1/2"Ø x 6m Pipe (62.5mm) 43.749 1.178 5.156
13 3"Ø x 6m Pipe (75mm) 56.429 1.414 5.486
14 3 1/2"Ø x 6m Pipe (87.5mm) 67.978 1.649 5.61
15 4"Ø x 6m Pipe (100mm) 83.715 1.885 6.02
16 5"Ø x 6m Pipe (125mm) 114.851 2.356 6.553
17 6"Ø x 6m Pipe (150mm) 150.369 2.827 7.112
18 7"Ø x 6m Pipe (175mm) 185.887 3.299 7.5
19 8"Ø x 6m Pipe (200mm) 232.150 3.77 8.179
Weight of Round Bar
Description Wt. S.A
0.151
10mmØ 10mmØ DRB x 6m 3.699 0.188
12mmØ 12mmØ DRB x 6m 5.237 0.226
16mmØ 16mmØ DRB x 6m 9.470 0.302
20mmØ 20mmØ DRB x 6m 14.797 0.377
25mmØ 25mmØ DRB x 6m 23.120 0.471
32mmØ 32mmØ DRB x 6m 37.880 0.603
PROVINCE OF MISAMIS ORIENTAL CONTRACT REFERENCE NUMBER:
Water System
Natubo, Jasaan, Misamis Oriental
Standard Form Number: SF-INFR-55

Revised on: August 11,2004
BILL OF QUANTITIES
Water System BILL OF QUANTITES
ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard 2.00 each
B.7(1) Occupational Safety and Health Program 0.80 mos.
B.9 Mobilization/Demobilization 1.00 L.S
CONSTRUCTION OF COLLECTION BOX
900(1)c1 Structural Concrete, Class "A" (28 days) 2.60 cu.m
902(1)a1 Reinforcing Steel (Deformed) Grade 40 398.88 kgs
903(2) Formworks and Falseworks 26.04 sq.m
1603(1) Installation of Valve 1.00 L.S
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
CONSTRUCTION OF 1-UNIT GROUND TANK (3.00M X 3.00M X 3.00M)
803(1)a Structure Excavation 7.50 cu.m
804(1)a Embankment (from structure excavation) 3.31 cu.m
804(4) Gravel Fill 3.02 cu.m
900(1)c1 Structural Concrete, Class "A" (28 days) 10.46 cu.m
902(1)a1 Reinforcing Steel (Deformed) Grade 40 1,872.67 kgs
903(2) Formworks and Falseworks 76.23 sq.m
1032(1)a Painting Works (Masonry/Concrete) 89.46 sq.m
1603(1) Installation of Valve 1.00 L.S
WATER SUPPLY
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
1602 Installation of Pipeline 1.00 L.S
TOTAL ESTIMATED PROJECT COST
Submitted by:
Name: Date:
Designation:
Const. Firm:
Project Name: Water System
Location: Natubo, Jasaan, Misamis Oriental
20% MONTH 1 MONTH 2 MONTH 3

Item No. Scope of Works Rainfall Duration
Days
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
1
2
3
4
5
6
7
8
9
B.5 Project Billboard/Signboard 1 day(s)
B.7(1) Occupational Safety and Health Program 24 day(s)
B.9 Mobilization/Demobilization 2 day(s)
900(1)c1 Structural Concrete, Class "A" (28 days) 2 day(s)
902(1)a1 Reinforcing Steel (Deformed) Grade 40 1 day(s)
903(2) Formworks and Falseworks 2 day(s)
1603(1) Installation of Valve 2 day(s)
Err:509 Err:509 ### day(s)
803(1)a Structure Excavation 2 day(s)
804(1)a Embankment (from structure excavation) 2 day(s)
900(1)c1 Structural Concrete, Class "A" (28 days) 1 5 day(s)
902(1)a1 Reinforcing Steel (Deformed) Grade 40 1 4 day(s)
903(2) Formworks and Falseworks 1 5 day(s)
1032(1)a Painting Works (Masonry/Concrete) 5 day(s)
1603(1) Installation of Valve 2 day(s)
WATER SUPPLY
Err:509 Err:509 ### day(s)
Err:509 Err:509 ### day(s)
1602 Installation of Pipeline 1 2 day(s)
4 27 day(s)
4
Working Days - 27 day(s)
Rainy Days (20% of WD) - 4 day(s)
TOTAL PROJECT DURATION = 31 Calendar Days
PREPARED BY:
MARIA MERCEDES E. UBAUB

Engineer II (C.O.S)
MONTH 3
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
MONTH 4
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
MONTH 5
138
139
140
141
142
143
144
145
146
147
BAR CHART
www.misamisoriental.gov.ph
148
149
150
151
152
153
154
155
156
PROVINCIAL ENGINEERING OFFICE
157
158
159
160
161
162
163
164
165
166
167
MONTH 6
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
MONTH 7
198
199
200
ONTH 7
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
MONTH 8
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
MONTH 9
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
MONTH 10
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
MONTH 11
318
319
320
321
322
MONTH 11
323
324
325
326
327
328
329
330
Date: October 26, 2022
PROGRAM OF WORKS/BUDGET COST
NAME/LOCATION OF PROJECT: Appropriation 209,942.54

Water System Source of Funds:
Natubo, Jasaan, Misamis Oriental Issued Obligated Authority:
Released:
PROJECT CATEGORY: Cal. Days to Complete: 31 Calendar Days
Desirable Starting Date: Upon Approval
WATER SYSTEM
Mode of Implementation: By Contract
PROJECT DESCRIPTION: Hauling Distance from CDO to Municipality (km): 121.00 km
Scope(s) of Work : 1. Construction of 1-unit 3m x 3m x 3m Ground Tank. Distance from CDO - Source Pagatpat (km): 12.00 km
2. Construction of 3 units 6' x 8' Tub. National Highway to Project Site (km): 7.60 km
3. Embedment of Pipes (Transmission Pipelines) L=1,200 ln.m Total Distance (km): 140.60 km
4. Instalaltion of Faucets every tub.
5. Installation of pipelines for transmission and distribution line
(2 1/2"Ø P.E Pipes SDR 11, ISO, 2"Ø P.E Pipes SDR 11, ISO,
1"Ø P.E Pipes SDR 11, ISO) with fittings.
Unit Cost : Based on DPWH Construction Materials Price Data, 2nd Quarter C.Y.
2022, Region X
MINIMUM EQUIPMENT REQUIREMENT: TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.
Bagger Mixer 1 Plate Compactor Foreman1 1 Carpenter 2
Concrete Vibrator 1 Bar Bender Mason 1 4 Painter 2
Backhoe (0.80 m3) 1 Bar Cutter 1
Steelman 12 Laborer 22
Plumber 10
ESTIMATED COST OF PROPOSED WORK
% OF DIRECT COST
ITEM NO. DESCRIPTION UNIT QTY
TOTAL TOTAL UNIT COST
B.5 Project Billboard/Signboard 1.11% each 2.00 9,001.69 4,500.85
B.7(1) Occupational Safety and Health Program 1.27% mos. 0.80 10,273.09 12,841.36
B.9 Mobilization/Demobilization 0.40% L.S 1.00 3,228.49 3,228.49
900(1)c1 Structural Concrete, Class "A" (28 days) 2.47% cu.m 2.60 19,995.73 7,690.66
902(1)a1 Reinforcing Steel (Deformed) Grade 40 3.16% kgs 398.88 25,557.93 64.07
903(2) Formworks and Falseworks 0.83% sq.m 26.04 6,703.92 257.45
1603(1) Installation of Valve 0.99% L.S 1.00 7,988.32 7,988.32
803(1)a Structure Excavation 0.04% cu.m 7.50 296.64 39.55
804(1)a Embankment (from structure excavation) 0.24% cu.m 3.31 1,956.64 590.57
804(4) Gravel Fill 0.49% cu.m 3.02 3,990.11 1,321.78
900(1)c1 Structural Concrete, Class "A" (28 days) 8.69% cu.m 10.46 70,345.10 6,724.51
902(1)a1 Reinforcing Steel (Deformed) Grade 40 14.65% kgs 1,872.67 118,545.16 63.30
903(2) Formworks and Falseworks 3.98% sq.m 76.23 32,226.43 422.75
1032(1)a Painting Works (Masonry/Concrete) 3.08% sq.m 89.46 24,954.91 278.95
1603(1) Installation of Valve 1.27% L.S 1.00 10,288.32 10,288.32
WATER SUPPLY
1602 Installation of Pipeline 28.62% L.S 1.00 231,606.90 231,606.90
1201(1) Water Pumping System 17.28% L.S 1.00 139,863.52 139,863.52
1724(16) Pump House and Accessories 11.41% L.S 1.00 92,350.56 92,350.56
TOTAL 71.30% 809,173.47
% OF TOTAL AMOUNT
I. ESTIMATED COST
A. DIRECT COST
A.1. Materials 0.00%
A.2. Labor 0.00%
A.3 Equipment Expenses 0.00%
SUB- TOTAL (DIRECT COST) 0.00

B. INDIRECT COST (Per D.O. # 197 s2016)
B.1. Overhead, Contingency & Misc. [12% of (EDC - Item A.4)] 56.85% 119,350.78
B.2. Contractor's Profit [ 8% of (EDC-Item A.4)] 38.39% 80,594.50
C. VAT (5% of D.C. and I.C.) 4.76% 9,997.26
SUB - TOTAL (CONTRACT COST) 209,942.54

II. ESTIMATED GOVERNMENT EXPENDITURES
1. Engineering and Administrative Overhead (3.5%)
2. Detailed Engineering (1%)
3. Reserved for the Payment of RROW
4. Physical Reserved
TOTAL ESTIMATED PROJECT COST 100.00% 209,942.54
Prepared by: Reviewed by:
JAYSHANE E. KWAN MARIE JOY T. ORDENIZA JALIL T. SUMAGUINA RAMIL T. BERONDO

Engineering Assistant Engineering Assistant Engineer II Engineer III
Structural Civil Engineer
HIPOLITO V. BORBON JR. MARIA MERCEDES E. UBAUB

Engineer II (Contract of Service) Engineer II (Contract of Service)
Verified by: Checked by:
FLORANTE C. JIPOS MICHELLE J. CASTINO

Assistant Provincial Engineer Engineer IV
Planning and Design Division Chief
Recommending Approval:
PRISCO G. VALMORIA
Acting Provincial Engineer
Approved by:
PETER M. UNABIA
Provincial Governor
Pamilyang Misamisnon Unahon.

Provincial Engineering Office
PEO Building, A. Luna St., Capitol Compound, Cagayan de Oro City
peomisor2019@gmail.com
APPROVED BUDGET FOR THE CONTRACT
Water System
Natubo, Jasaan, Misamis Oriental
Contract Duration: 31 C.D.

MARK -UP IN TOTAL
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT COST PERCENT TOTAL MARK - UP VAT INDIRECT TOTAL COST UNIT COST
OCM PROFIT % VALUE COST
(10)= (5% (13) =
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (11) = (9)+(10) (12) = (5)+(11)
((5)+(9)) (12)/(3)
B.5 Project Billboard/Signboard 2.00 each 9,001.69 15.00% 10.00% 25.00% 2,250.42 562.61 2,813.03 11,814.72 5,907.36
B.7(1) Occupational Safety and Health Program 0.80 mos. 10,273.09 0.00% 10.00% 10.00% 1,027.31 565.02 1,592.33 11,865.42 14,831.77
B.9 Mobilization/Demobilization 1.00 L.S 3,228.49 0.00% 0.00% 0.00% 0.00 161.42 161.42 3,389.92 3,389.92
900(1)c1 Structural Concrete, Class "A" (28 days) 2.60 cu.m 19,995.73 15.00% 10.00% 25.00% 4,998.93 1,249.73 6,248.66 26,244.39 10,094.00
902(1)a1 Reinforcing Steel (Deformed) Grade 40 398.88 kgs 25,557.93 15.00% 10.00% 25.00% 6,389.48 1,597.37 7,986.85 33,544.78 84.10
903(2) Formworks and Falseworks 26.04 sq.m 6,703.92 15.00% 10.00% 25.00% 1,675.98 418.99 2,094.97 8,798.89 337.90
1603(1) Installation of Valve 1.00 L.S 7,988.32 15.00% 10.00% 25.00% 1,997.08 499.27 2,496.35 10,484.67 10,484.67
Err:509 Err:509 Err:509 Err:509 Err:509 15.00% 10.00% 25.00% Err:509 Err:509 Err:509 Err:509 Err:509
803(1)a Structure Excavation 7.50 cu.m 296.64 15.00% 10.00% 25.00% 74.16 18.54 92.70 389.34 51.91
804(1)a Embankment (from structure excavation) 3.31 cu.m 1,956.64 15.00% 10.00% 25.00% 489.16 122.29 611.45 2,568.09 775.12
804(4) Gravel Fill 3.02 cu.m 3,990.11 15.00% 10.00% 25.00% 997.53 249.38 1,246.91 5,237.02 1,734.83
900(1)c1 Structural Concrete, Class "A" (28 days) 10.46 cu.m 70,345.10 15.00% 10.00% 25.00% 17,586.28 4,396.57 21,982.84 92,327.94 8,825.92
902(1)a1 Reinforcing Steel (Deformed) Grade 40 1,872.67 kgs 118,545.16 15.00% 10.00% 25.00% 29,636.29 7,409.07 37,045.36 155,590.53 83.08
903(2) Formworks and Falseworks 76.23 sq.m 32,226.43 15.00% 10.00% 25.00% 8,056.61 2,014.15 10,070.76 42,297.19 554.86
1032(1)a Painting Works (Masonry/Concrete) 89.46 sq.m 24,954.91 15.00% 10.00% 25.00% 6,238.73 1,559.68 7,798.41 32,753.32 366.12
1603(1) Installation of Valve 1.00 L.S 10,288.32 15.00% 10.00% 25.00% 2,572.08 643.02 3,215.10 13,503.42 13,503.42
WATER SUPPLY
1602 Installation of Pipeline 1.00 L.S 231,606.90 15.00% 10.00% 25.00% 57,901.73 14,475.43 72,377.16 303,984.06 303,984.06
TOTAL Err:509 Err:509 Err:509 Err:509 Err:509
PREPARED/SUBMITTED BY: REVIEWED AS TO BUDGETARY REQUIREMENTS: APPROVED BY:
PRISCO G. VALMORIA CLINT KENNETH Y. YAÑEZ, CPA, MDMG PETER M. UNABIA

Acting Provincial Engineer Provincial Budget Officer Provincial Governor
Pamilyang Misamisnon Unahon.
Provincial Engineering Office
PEO Building, A. Luna St., Capitol Compound, Cagayan de Oro City
peomisor2019@gmail.com
Project Name : Water System
Location : Natubo, Jasaan, Misamis Oriental
Item No./Description : B.5 Project Billboard/Signboard
Unit of Measurement : each
Output :
Quantity : 2.00
Item Description No. of Person No. of days Daily Rate Amount
A. Labor
a. Construction Foreman 1 1 807.18 807.18
b. Unskilled Laborer 1 1 584.30 584.30
c. Skilled Laborer 1 1 450.06 450.06

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Minor Tools (10% of Labor Cost) 184.15
Sub - Total for B 184.15

C. Total (A + B) 2,025.69
D. Output per hour
E. Materials
a. 4' x 8' x 1/2" thk Marine Plywood 3.00 sheet 855.00 2,565.00
b. Coco Lumber 2" x 3" 99.00 bd.ft 19.00 1,881.00
c. Assorted Common Wire Nails 2.00 kgs 65.00 130.00
d. Project Sign (Tarpaulin) 96.00 sq.ft 25.00 2,400.00
Sub - Total for E 6,976.00

F. Direct Unit Cost (C + F) 9,001.69
G. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 1,350.25
H. Contractor's Profit (CP) 10% of G 900.17
I. Value Added Tax (VAT) 5% of (F + G + H) 562.61
J. Total Cost (Adjusted) (F + G + H + I) 11,814.72
K. Unit Cost (Adjusted) 5,907.36
DUPA BY: UBAUB, M.

Item No./Description : B.7(1) Occupational Safety and Health Program
Unit of Measurement : mos.
Output :
Quantity : 0.80
A. Labor
-
Sub - Total for A -

No. of
Hours
B. Equipment
-
Sub - Total for B -

C. Total (A + B) -
D. Output per hour
E. Materials
a. Safety Helmet 961 man-days 0.25 240.25
b. Safety Shoes 961 man-days 2.77 2,661.97
c. Safety Gloves 961 man-days 7.67 7,370.87
Computation of man-days:
number of personnel 31 persons
duration 31 cal. Days
average working hours 8 hrs/day
man-days 961 man-days

G. Overhead, Contingencies & Miscellaneous (OCM) 0% of G -
H. Contractor's Profit (CP) 10% of G 1,027.31
DUPA BY: UBAUB, M.

Item No./Description : B.9 Mobilization/Demobilization
Output :
Quantity : 1.00
A. Labor
-
Sub - Total for A -

No. of
Hours
B. Equipment
(1.00% of Direct Cost-Civil Works) 3,228.49

C. Total (A + B) 3,228.49
D. Output per hour
E. Materials
Sub - Total for E -

H. Contractor's Profit (CP) 0% of G -
DUPA BY: UBAUB, M.

BACK UP COMPUTATION
900 (1) c1 Structural Concrete (Class A, 28 days)
QUANTITY: 2.60 cu.m
Intake Box with Wingwall
LENGTH (m.) WIDTH (m.) THK/ DEPTH(m.) QUANTITY VOLUME UNIT

Walls 2.00 1.50 0.15 4.00 1.80 cu.m
Top Slab 2.00 2.00 0.10 1.00 0.40 cu.m

Bottom Slab 2.00 2.00 0.10 1.00 0.40 cu.m
sub-total: 2.600 cu.m.
902(1)a Reinforcing Steel (Deformed), Grade 40
T'L QUANTITY: 398.88 kgs
BAR Ø LENGTH QUANTITY PCS FOR 6m. Weight No. Struc TOTAL WT.
TOP SLAB:
Top Bars:
(T) 12mmØ 2.20 14.00 6.00 5.24 1.00 31.42
(L) 12mmØ 2.20 14.00 6.00 5.24 1.00 31.42
BOTTOM SLAB:
Top Bars:
(T) 12mmØ 2.20 14.00 6.00 5.24 1.00 31.42
(L) 12mmØ 2.20 14.00 6.00 5.24 1.00 31.42
WALL
(V) 16mmØ 1.70 14.00 5.00 9.47 4.00 189.40
(H) 12mmØ 2.20 10.00 4.00 5.24 4.00 83.79
sub-total: 398.88
903(2) Formworks & Falseworks
QUANTITY: 26.04 sq.m
Footing
26.04
QTY LENGTH WIDTH HEIGHT AREA UNIT 10
124
Top Slab 2.00 2.00 0.10 0.80 sq.m 13
Side Walls 4.00 2.00 1.50 24.00 sq.m
sub-total: 24.80 sq.m
9.0416666666667
2.50 Phenolic Board
118.00 Good Lumber
6.00 C.W.N
1600(2) Pipeline Trench Excavation
QUANTITY: 0.00 cu.m
Nominal dia.
DESCRIPTION LENGTH WIDTH DEPTH (0.6+Ø) QUANTITY VOLUME UNIT
(mm)
1 1/2"Ø x 60m P.E Pipe 0.00 0.30 0.65 1.00 0.00 cu.m. 0.05
2"Ø x 60m P.E Pipe 0.00 0.30 0.66 1.00 0.00 cu.m. 0.063
3"Ø x 6m P.E Pipe 0.00 0.30 0.69 1.00 0.00 cu.m. 0.09
0.00 cu.m.
VOLUME OF EXCAVATION: 0.00 cu.m.
0.00 TOTAL: 0.00 cu.m.
804(1)b Embankment from Borrow
QUANTITY: 0.00 cu.m
LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

VOLUME OF BACKFILL (from structure excavation): 0.00 cu.m.
VOLUME OF BACKFILL (from borrow): 0.00 cu.m.
15% ADJUSTMENT FOR COMPACTION: 0.00 cu.m.
TOTAL: 0.00 cu.m.
1601(1) Fill and Backfill (Pipeline Trench)
QUANTITY: 0.00 cu.m
DESCRIPTION LENGTH RADIUS OF PIPE AREA QUANTITY VOLUME UNIT BF VOL. (m³)
1 1/2"Ø x 60m P.E Pipe 0.00 0.03 0.0020 1.00 0.00 cu.m. 0.00
2"Ø x 60m P.E Pipe 0.00 0.03 0.0031 1.00 0.00 cu.m. 0.00
3"Ø x 6m P.E Pipe 0.00 0.05 0.0064 1.00 0.00 cu.m. 0.00
0.00 cu.m.
TOTAL VOLUME OF PIPES: 0.00 cu.m.
VOLUME OF BACKFILL: 0.00 cu.m.
TOTAL: 0.00 cu.m.
804(1)b Embankment from Borrow
QUANTITY: 0.00 cu.m

VOLUME OF BACKFILL (from structure excavation): 0.00 cu.m.
VOLUME OF BACKFILL (from borrow): 0.00 cu.m.
TOTAL: 0.00 cu.m.
1602 Installation of Pipeline
T'L QUANTITY: 0.00 L.m
CUTTING
DESCRIPTION PIPE DIA. Ø LENGTH NO. OF ROLLS T'L LENGTH UNIT
LENGTH (mtrs)
1 1/2"Ø P.E Pipe 1 1/2"Ø
2"Ø P.E Pipe 2"Ø 60.00 0.00 0.00 mtrs
3"Ø P.E Pipe 3"Ø
2"Ø G.I Pipe 2"Ø
sub-total: 0.00 mtrs

Item No./Description : 900(1)c1 Structural Concrete, Class "A" (28 days)
Unit of Measurement : cu.m
Output : 3.50 cu.m/team-day
Quantity : 0.00
No. of
Item Description No. of Person Daily Rate Amount
days
A. Labor
a. Construction Foreman 1 0 807.18 -
b. Skilled Labor 2 0 584.30 -
c. Unskilled Laborer 8 0 450.06 -
Sub - Total for A -

No. of
Hours
B. Equipment
a. Bagger Mixer 1 0 172.00 -
b. Concrete Vibrator 1 0 91.25 -
Sub - Total for B -

C. Total (A + B) -
D. Output per hour
E. Materials
*Wall cu.m
*Top Slab cu.m
*Bottom cu.m
a. Portland Cement 0.00 bags 275.44 -

b. Washed Sand 0.00 cu.m 995.49 -
c. Gravel 0.00 cu.m 945.49 -
d. Water Proofing Cement 0.00 bags 55.44 -
Sub - Total for E -

F. Direct Unit Cost (C + F) -
H. Contractor's Profit (CP) 8% of G -
I. Value Added Tax (VAT) 5% of (F + G + H) -
J. Total Cost (Adjusted) (F + G + H + I) -
K. Unit Cost (Adjusted) #DIV/0!
DUPA BY: UBAUB, M.

Item No./Description : 902(1)a1 Reinforcing Steel (Deformed) Grade 40
Unit of Measurement : kgs
Output : 80.00 kgs/ man-day
Quantity : 402.11
No. of
days
A. Labor
a. Construction Foreman 1 2 807.18 1,614.36
b. Skilled Labor 4 2 584.30 4,674.40

No. of
Hours
B. Equipment
a. Bar Cutter 1 8 219.75 1,758.00
b. Bar Bender 1 8 351.50 2,812.00

C. Total (A + B) 14,459.24
D. Output per hour
E. Materials
*Wall 273.19 kgs
*Wing wall 0.00 kgs
*Top Slab 62.84 kgs
*Apron 0.00 kgs
a. 12mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 37 pcs 193.77 kgs 51.67 10,012.04
b. 16mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 22 pcs 208.34 kgs 51.67 10,764.93
c. #16 G.I Tie Wire 11.00 kgs 82.00 902.00

I. Value Added Tax (VAT) 5% of (F + G + H) 2,132.15
K. Unit Cost (Adjusted) 111.35
DUPA BY: UBAUB, M.

Item No./Description : 903(1) Formworks and Falseworks
Output :
Quantity : 1.00
No. of
days
A. Labor
b. Skilled Labor 4 3 584.30 7,011.60

No. of
Hours
B. Equipment
a. Minor Tools (10% of Labor Cost) 1,483.39

C. Total (A + B) 16,317.25
D. Output per hour #REF!
E. Materials
a. Marine Plywod 4' x 8' x 1/2" thk 10.00 sheets 855.00 8,550.00
b. Assorted Coco Lumber 124.00 bd.ft 19.00 2,356.00
c. Assorted Common Wire Nails 13.00 kgs 78.00 1,014.00

DUPA BY: UBAUB, M.

Item No./Description : 1603(1) Installation of Valve
Output :
Quantity : 1.00
No. of
days
A. Labor
b. Skilled Labor 2 1 584.30 1,168.60
c. Unskilled Laborer 2 1 450.06 900.12

No. of
Hours
B. Equipment

C. Total (A + B) 3,163.49
D. Output per hour
E. Materials
a. 2"Ø Gate Valve, brass 2.00 pcs 4,922.50 9,845.00
b. 2"Ø x 12" G.I nipple 4.00 pcs 500.00 2,000.00
c. 2"Ø G.I Elbow 1.00 pcs 300.00 300.00
d. PVC strainer 1.00 pcs 350.00 350.00
e. 2"Ø G.I Pipe Sch. 40 1.00 length 1,740.00 1,740.00

DUPA BY: UBAUB, M.

Output : 0.27 cu.m/hr
Quantity : 2.60
No. of
Item Description No. of Person Hourly Rate Amount
Hour/s
A. Labor
b. Skilled Labor 2 10 73.04 1,460.75

No. of
Hours
B. Equipment
a. Bagger Mixer 1 10 172.00 1,720.00
b. Concrete Vibrator 1 5 91.25 456.25

C. Total (A + B) 6,896.28
D. Output per hour
E. Materials
*Wall 1.80 cu.m
*Slab 0.80 cu.m

b. Washed Sand 2.00 cu.m 995.49 1,990.98
c. Gravel 3.00 cu.m 945.49 2,836.47
d. Water Proofing Cement 25.00 bags 55.44 1,386.00

DUPA BY: UBAUB, M.

Output : 143.44 kgs/hr.
Quantity : 398.88
No. of
Hour/s
A. Labor
b. Skilled Labor 3 3 73.04 657.34

No. of
Hours
B. Equipment
a. Bar Cutter 1 2 219.75 439.50
b. Bar Bender 1 2 351.50 703.00

C. Total (A + B) 4,127.80
D. Output per hour
E. Materials
*Wall 273.19 kgs
*Slab 125.69 kgs
b. 16mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 20 pcs 189.40 kgs 51.67 9,786.30
c. #16 G.I Tie Wire 10.00 kgs 82.00 820.00

DUPA BY: UBAUB, M.

Unit of Measurement : sq.m
Output : 4.50 sq.m/ hr.
Quantity : 26.04
No. of
Hour/s
A. Labor
b. Skilled Labor 2 6 73.04 876.45

No. of
Hours
B. Equipment

C. Total (A + B) 2,743.92
E. Materials
b. Assorted Coco Lumber 31.00 bd.ft 30.00 930.00
c. Assorted Common Wire Nails 6.00 kgs 80.00 480.00

DUPA BY: UBAUB, M.

Output :
Quantity : 1.00
No. of
Hour/s
A. Labor
b. Skilled Labor 1 2 73.04 146.08
Sub - Total for A 460.39

No. of
Hours
B. Equipment

C. Total (A + B) 506.42
D. Output per hour
E. Materials
a. 2"Ø x 6m G.I Pipe Sch.40 2.00 length 1,508.00 3,016.00
b. 2"Ø x 12" G.I nipple sch.40 2.00 pcs 150.00 300.00
c. 2"Ø x 90° G.I elbow sch.40 5.00 pcs 60.00 300.00
d. 2"Ø G.I Cap 1.00 pcs 62.00 62.00
e. 2"Ø Gate valve, brass 2.00 pcs 3,900.00 183.90
f. Valve box with steel cover (fabricated) 1.00 each 2,000.00 2,000.00
g. 2"Ø Transition female adapter 2.00 pcs 660.00 1,320.00
h. Tefflon tape 10.00 pcs 30.00 300.00

DUPA BY: UBAUB, M.

Adopt-a-Barangay Program
Water System at Bantaawan, Gingoog City
Scope(s) of Work : 1. Construction of 1-unit 3m x 3m x 3m Ground Tank.

2. Construction of 3 units 6' x 8' Tub.
3. Embedment of Pipes (Transmission Pipelines) L=1,200 ln.m
4. Installation of Faucets every tub.
5. Installation of pipelines for transmission and distribution line
(2 1/2"Ø P.E Pipes SDR 11, ISO, 2"Ø P.E Pipes SDR 11, ISO,
1"Ø P.E Pipes SDR 11, ISO) with fittings.
Unit Cost : Based on DPWH Construction Materials Price Data, 2nd Quarter C.Y. 2022, Region
X
ITEM NO. DESCRIPTION UNIT QTY TOTAL COST
B.5 Project Billboard/Signboard each 2.00 11,814.72
B.7(1) Occupational Safety and Health Program mos. 0.80 11,865.42
B.9 Mobilization/Demobilization L.S 1.00 3,389.92
GENERAL REQUIREMENTS EST. COST 27,070.06
900(1)c1 Structural Concrete, Class "A" (28 days) cu.m 2.60 3,948.55
902(1)a1 Reinforcing Steel (Deformed) Grade 40 kgs 398.88 17,536.85
903(2) Formworks and Falseworks sq.m 26.04 18,924.25
1603(1) Installation of Valve L.S 1.00 21,756.23
Err:509 Err:509 Err:509 Err:509 13,897.54
Err:509 Err:509 Err:509 Err:509 11,116.40
CONSTRUCTION OF 3-UNITS TUB (6' X 8') EST. COST 87,179.81
803(1)a Structure Excavation cu.m 7.50 389.34
804(1)a Embankment (from structure excavation) cu.m 3.31 2,568.09
804(4) Gravel Fill cu.m 3.02 5,237.02
902(1)a1 Reinforcing Steel (Deformed) Grade 40 kgs 1,872.67 155,590.53
1032(1)a Painting Works (Masonry/Concrete) sq.m 89.46 32,753.32
CONSTRUCTION OF 1-UNIT GROUND TANK (3.00M X 3.00M X 3.00M) EST. COST 344,666.85
WATER SUPPLY
1600(2) Pipeline Trench Excavation Err:509 Err:509 #REF!
1601(1) Fill and Backfill Err:509 Err:509 #REF!
1602 Installation of Pipeline L.S 1.00 303,984.06
WATER SUPPLY EST. COST #REF!
TOTAL ESTIMATED COST #REF!
Adopt-a-Barangay Program
Water System at Natubo, Jasaan
Scope(s) of Work : 1. Construction of 1-unit 3m x 3m x 3m Ground Tank.

2. Rehabilitation of Collection box.
3. Installation of pipelines for transmission line
(2"Ø P.E Pipes SDR 11, ISO) with fittings.
4. Installation of Centrifugal Pump 3 hp, solar powered.
Unit Cost : Based on DPWH Construction Materials Price Data, 2nd Quarter C.Y. 2022, Region
X
ITEM NO. DESCRIPTION UNIT QTY TOTAL COST
B.5 Project Billboard/Signboard each 2.00 11,814.72
B.7(1) Occupational Safety and Health Program mos. 0.80 11,865.42
B.9 Mobilization/Demobilization L.S 1.00 3,389.92
902(1)a1 Reinforcing Steel (Deformed) Grade 40 kgs 398.88 33,544.78
803(1)a Structure Excavation cu.m 7.50 389.34
804(1)a Embankment (from structure excavation) cu.m 3.31 2,568.09
804(4) Gravel Fill cu.m 3.02 5,237.02
902(1)a1 Reinforcing Steel (Deformed) Grade 40 kgs 1,872.67 155,590.53
1032(1)a Painting Works (Masonry/Concrete) sq.m 89.46 32,753.32
WATER SUPPLY
1602 Installation of Pipeline L.S 1.00 303,984.06
1201(1) Water Pumping System L.S 1.00 183,570.87
1724(16) Pump House and Accessories L.S 1.00 121,210.11
TOTAL ESTIMATED COST 1,059,574.68
BACK UP COMPUTATION
803(1)a Structure Excavation (Common Soil)
QUANTITY: 7.50 cu.m

cu.m.
V-1 5.00 5.00 0.30 1.00 7.500 cu.m.
cu.m.
cu.m.
TOTAL: 7.500 cu.m.
804(1)a Embankment From Structure Excavation
QUANTITY: 3.31 cu.m
AREA THK / HT. QUANTITY VOLUME UNIT

*Vol. Concrete WF-1 5.13 x 0.20 1.00 1.026 cu.m.
Bottom Slab 5.76 x 0.10 1.00 0.576 cu.m.
Apron 1.96 x 0.20 1.00 0.392 cu.m.
*Vol. Gravel Slab 25.00 x 0.10 1.00 2.625 cu.m.
TOTAL VOLUME OF CONCRETE: 1.994 cu.m.
TOTAL VOLUME OF GRAVEL: 2.625 cu.m.
TOTAL: 3.313 cu.m.
QUANTITY: 10.46 cu.m

Footings and Slab on Fill

GROUND WATER TANK
Top Slab 9.00 x 0.15 1.00 1.35 cu.m
Bottom Slab 5.76 x 0.20 1.00 1.15 cu.m
Wall 1.71 x 2.70 1.00 4.62 cu.m
Wall Footing 5.13 x 0.30 1.00 1.54 cu.m
Apron-1 14.11 x 0.10 1.00 1.41 cu.m
Apron-2 1.96 x 0.20 1.00 0.39 cu.m
T'L QUANTITY: 1,872.67 kgs
Slab
GROUND WATER TANK
TOP SLAB:
Top Bars:
SL-1 (T) 12mmØ 1.05 30.00 6.00 5.24 1.00 31.42
SL-1 (L) 12mmØ 3.20 30.00 18.00 5.24 1.00 94.27
Bottom Bars:
SL-1 (T) 12mmØ 3.12 20.00 12.00 5.24 1.00 62.84
SL-1 (L) 12mmØ 3.10 20.00 12.00 5.24 1.00 62.84
BOTTOM SLAB:
SL-1 (T) 16mmØ 3.20 20.00 12.00 9.47 1.00 113.64
SL-1 (L) 16mmØ 3.20 20.00 12.00 9.47 1.00 113.64
WALL-FOOTING:
SL-1 (T) 12mmØ 0.87 92.00 15.00 5.24 1.00 78.56
SL-1 (L) 16mmØ 3.65 20.00 14.00 9.47 1.00 132.58
APRON:
SL-1 (T) 16mmØ 1.23 106.00 24.00 9.47 1.00 227.28
SL-1 (L) 16mmØ 5.20 32.00 31.00 9.47 1.00 293.57
WALL
SL-1 (V) 16mmØ 3.38 80.00 50.00 9.47 1.00 473.50
SL-1 (H) 12mmØ 3.10 60.00 34.00 5.24 1.00 178.06
LADDER
Steps 12mmØ 0.82 8.00 2.00 5.24 1.00 10.47
sub-total: 1,872.67
Footing
76.23
PERIMETER THK / HT. NO. OF SIDE QTY. TOTAL AREA UNIT 27
GROUND WATER TANK 361
Wall 12.00 2.80 1.00 1.00 33.60 sq.m 37
Wall 10.80 2.80 1.00 1.00 30.24 sq.m
Bottom 9.60 0.20 1.00 1.00 1.92 sq.m

Wall Footing 13.20 0.30 1.00 1.00 3.96 sq.m
Wall Footing 9.60 0.30 1.00 1.00 2.88 sq.m
26.46875
804(4) Gravel Fill
QUANTITY: 2.29 cu.m

*Vol. Concrete WF-1 x 0.00 0.000 cu.m.
Bottom Slab x 0.00 0.000 cu.m.
Apron x 0.00 0.000 cu.m.
*Vol. Gravel Slab 6.33 x 0.10 3.00 1.995 cu.m.
TOTAL: 2.294 cu.m.
QUANTITY: 1.90 cu.m

Footings and Slab on Fill

TUB
SLAB 6.33 x 0.10 3.00 1.90 cu.m
x 0.00 cu.m
x 0.00 cu.m
x 0.00 cu.m
x 0.00 cu.m
x 0.00 cu.m
T'L QUANTITY: 219.95 kgs
Slab
GROUND WATER TANK
SLAB:
SL-1 (T) 12mmØ 2.37 10.00 5.00 5.24 3.00 78.56
SL-1 (L) 12mmØ 2.98 15.00 9.00 5.24 3.00 141.40
sub-total: 219.95
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100m
PERIMETER THK / HT. NO. OF SIDE QTY. TOTAL AREA UNIT

TUB
Wall 8.54 0.80 1.00 3.00 20.50 sq.m
0.00 sq.m
0.00 sq.m
0.00 sq.m
0.00 sq.m
1027(1) Cement Plaster Finish
PERIMETER THK / HT. NO. OF SIDE QTY. TOTAL AREA UNIT

TUB
Wall 8.54 0.80 2.00 3.00 40.99 sq.m
0.00 sq.m
0.00 sq.m
0.00 sq.m
0.00 sq.m
Item No./Description : 804(4) Gravel Fill
Quantity : 2.29
No. of
Hour/s
A. Labor

No. of
Hours
B. Equipment
a. Plate Compactor (5hp) 1 2 123.00 246.00
b. Minor Tools (10% of Labor Cost) 53.93

C. Total (A + B) 839.27
D. Output per hour
E. Materials
a. Gravel G1 (w/ 15% Shrinkage factor) 2.29 cu.m 945.49 2,169.14

G. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 451.26
DUPA BY: UBAUB, M.

Output : 0.27 cu.m/team-hr
Quantity : 1.90
No. of
Hour/s
A. Labor
b. Skilled Labor 2 8 73.04 1,168.60

No. of
Hours
B. Equipment
a. Bagger Mixer 1 8 172.00 1,376.00

C. Total (A + B) 5,517.02
D. Output per hour
E. Materials
*Slab 1.90 cu.m

b. Washed Sand 1.00 cu.m 995.49 995.49
c. Gravel 2.00 cu.m 945.49 1,890.98

DUPA BY: UBAUB, M.

Output : 143.44 kgs/hr
Quantity : 219.95
No. of
Hour/s
A. Labor
b. Skilled Labor 3 2 73.04 438.23

No. of
Hours
B. Equipment
a. Bar Cutter 1 1 219.75 219.75
b. Bar Bender 1 1 351.50 351.50

C. Total (A + B) 2,561.45
D. Output per hour
E. Materials
*Slab 219.95 kgs
a. 12mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 14.00 pcs 219.95 kgs 51.67 11,365.02
b. #16 G.I Tie Wire 6.00 kgs 82.00 492.00

DUPA BY: UBAUB, M.

Item No./Description : 1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100m
Output : 3.825 sq.m/ team-day
Quantity : 21.52
No. of
Hour/s
A. Labor
b. Skilled Labor 2 6 73.04 876.45

No. of
Hours
B. Equipment
a. Bagger Mixer 1 48 172.00 249.45

C. Total (A + B) 2,743.92
E. Materials
a. 100 mm thk CHB (Non-Load Bearing) 280.00 pcs 19.93 5,580.40
b. Cement 12.00 bag 275.44 3,305.28
c. Sand 1.00 cu.m 995.49 995.49
d. Reinforcing Steel 69.73 kgs 55.39 3,862.20
e. #16 G.I Tie Wire 1.08 kgs 82.61 88.89

DUPA BY: UBAUB, M.

Item No./Description : 1027(1) Cement Plaster Finish
Output : 7.125 sq.m/ team-day
Quantity : 43.04
No. of
Hour/s
A. Labor
b. Skilled Labor 2 7 73.04 1,022.53

No. of
Hours
B. Equipment

C. Total (A + B) 3,634.42
E. Materials
b. Fine Sand 2.00 cu.m 995.49 1,990.98
c. Sahara waterproofing cement 15.00 bags 55.44 831.60

DUPA BY: UBAUB, M.

Output :
Quantity : 1.00
No. of
Hour/s
A. Labor
b. Skilled Labor 1 3 73.04 219.11

No. of
Hours
B. Equipment

C. Total (A + B) 759.64
D. Output per hour
E. Materials
d. 2"Ø G.I Cap 3.00 pcs 62.00 186.00
e. 2"Ø G.I coupling 6.00 pcs 60.00 360.00
f. Faucet 6.00 pcs 230.00 1,380.00

DUPA BY: UBAUB, M.

Item No./Description : 803(1)a Structure Excavation
Output : 20.00 cu.m/ hr
Quantity : 7.50
No. of
Hour/s
A. Labor

No. of
Hours
B. Equipment

C. Total (A + B) 296.64
D. Output per hour
E. Materials
Sub - Total for E -

F. Direct Unit Cost (C + F) 296.64
J. Total Cost (Adjusted) (F + G + H + I) 389.34
DUPA BY: UBAUB, M.

Item No./Description : 804(1)a Embankment (from structure excavation)
Output : 9.84 cu.m/hr.
Quantity : 3.31
No. of
Hour/s
A. Labor

No. of
Hours
B. Equipment
b. Backhoe (0.80 cu.m) 1 1 1,537.00 1,537.00
c. Minor Tools (10% of Labor Cost) 26.97

C. Total (A + B) 1,956.64
D. Output per hour
E. Materials
Sub - Total for E -

DUPA BY: UBAUB, M.

Item No./Description : 804(4) Gravel Fill
Quantity : 3.02
No. of
Hour/s
A. Labor

No. of
Hours
B. Equipment
b. Minor Tools (10% of Labor Cost) 80.90

C. Total (A + B) 1,135.91
D. Output per hour
E. Materials
a. Gravel G1 (w/ 15% Shrinkage factor) 3.02 cu.m 945.49 2,854.20

DUPA BY: UBAUB, M.

Quantity : 10.46
No. of
Hour/s
A. Labor
b. Skilled Labor 4 20 73.04 5,843.00

No. of
Hours
B. Equipment
a. Bagger Mixer 1 20 172.00 3,440.00

C. Total (A + B) 21,214.65
D. Output per hour
E. Materials
*Wall 4.62 cu.m
*Top Slab 1.35 cu.m
*Bottom Slab 1.15 cu.m
*Wall Footing 1.54 cu.m
*Apron 1.80 cu.m

b. Washed Sand 6.00 cu.m 995.49 5,972.94
c. Gravel 11.00 cu.m 945.49 10,400.39

DUPA BY: UBAUB, M.

Output : 143.44 kgs/hr.
Quantity : 1,872.67
No. of
Hour/s
A. Labor
b. Skilled Labor 3 14 73.04 3,067.58

No. of
Hours
B. Equipment
a. Bar Cutter 1 7 219.75 1,538.25
b. Bar Bender 1 7 351.50 2,460.50

C. Total (A + B) 17,930.15
D. Output per hour
E. Materials
*Wall 651.56 kgs
*Top Slab 251.38 kgs
*Bottom Slab 227.28 kgs
*Wall Footing 211.14 kgs
*Apron 520.85 kgs
*Ladder Rung 10.47 kgs
b. 16mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 143 pcs 1,354.21 kgs 51.67 69,972.03
c. #16 G.I Tie Wire 47.00 kgs 82.00 3,854.00

DUPA BY: UBAUB, M.

Output : 4.50 sq.m/ hr.
Quantity : 76.23
No. of
Hour/s
A. Labor
b. Skilled Labor 2 17 73.04 2,483.28

No. of
Hours
B. Equipment

C. Total (A + B) 7,774.43
E. Materials

DUPA BY: UBAUB, M.

Item No./Description : 1032(1)a Painting Works (Masonry/Concrete)
Output : 2.10 sq.m / hr.
Quantity : 89.46
No. of
Hour/s
A. Labor
b. Skilled Labor 2 22 73.04 3,213.65

No. of
Hours
B. Equipment

C. Total (A + B) 8,699.60
D. Output per hour
E. Materials
a. Skimcoat 15.00 liters 118.75 1,781.25
b. Primer 5.00 gal 700.00 3,500.00
c. Spot Putty 5.00 gal 690.00 3,450.00
d. Top Coat 9.00 gal 750.00 6,750.00
e. Consumables (5% of Materials Cost) 774.06

DUPA BY: UBAUB, M.

Output :
Quantity : 1.00
No. of
Hour/s
A. Labor
b. Skilled Labor 1 2 73.04 146.08

No. of
Hours
B. Equipment

C. Total (A + B) 506.42
D. Output per hour
E. Materials
d. 2"Ø G.I Cap 1.00 pcs 62.00 62.00
e. 2"Ø Gate valve, brass 2.00 pcs 3,900.00 183.90
f. Valve box with steel cover (fabricated) 2.00 each 2,000.00 4,000.00
g. 2"Ø Transition female adapter 2.00 pcs 660.00 1,320.00
h. Tefflon tape 20.00 pcs 30.00 600.00

DUPA BY: UBAUB, M.

Project: Water System
Location: Natubo, Jasaan, Misamis Oriental
BACK UP COMPUTATION
5m x 5m x 2.4m GROUND TANK

803(1)a Structure Excavation (Common Soil)

C-1/ F-1 0.000 cu.m.
Slab 7.00 7.00 0.60 1.00 29.400 cu.m.
WF-1 0.000 cu.m.
Apron 0.000 cu.m.
TOTAL: 29.400 cu.m.
804(1)a Embankment From Structure Excavation
AREA x THK / HT. QUANTITY VOLUME UNIT

Wall footing 9.60 x 0.20 1.00 1.920 cu.m.
Bottom Slab 18.49 x 0.10 1.00 1.849 cu.m.
Apron 2.76 x 0.50 1.00 1.380 cu.m.
V-1 49.00 x 0.10 1.00 4.900 cu.m.
TOTAL: 21.408 cu.m.
804(4) Gravel Fill
QUANTITY: 0.00 cu.m

F-1 0.000 cu.m.
W-F 0.000 cu.m.
SLAB 0.000 cu.m.
APRON 0.000 cu.m.
TOTAL VOLUME OF GRAVEL FILL 0.000 cu.m.
TOTAL: 0.000 cu.m.
AREA x HT/ THK. QUANTITY VOLUME UNIT

Top Slab 25.00 0.15 1.00 3.75 cu.m
Bottom Slab 18.49 0.20 1.00 3.70 cu.m
Wall-Footing 9.60 0.30 1.00 2.88 cu.m
Apron-1 20.91 0.10 1.00 2.09 cu.m
Apron-2 2.76 0.50 1.00 1.38 cu.m
Wall 3.84 2.00 1.00 7.68 cu.m
Beam-1 1.00 0.25 1.00 0.25 cu.m
Beam-2 0.96 0.25 1.00 0.24 cu.m
QUANTITY: 0.00 sq.m
Footing
QTY LENGTH WIDTH HEIGHT AREA UNIT

Footing 0.00 sq.m
Wall 0.00 sq.m
1032(1)a Painting Works (Masonry/Concrete)
QUANTITY: 0.00 sq.m
Column
AREA UNIT
GROUND WATER TANK
Column sq.m
Wall sq.m
sub-total 0.00 sq.m
Reinforcing Steel (Deformed), Grade 40
T'L QUANTITY: 3,995.19 kgs
Wall
BAR Ø LENGTH QUANTITY # of STRUC Weight PCS FOR 6m. TOTAL WT.
Vertical 16mmØ 3.43 200.00 1.00 9.47 125.00 1183.75
Horizontal 12mmØ 5.10 208.00 1.00 5.24 193.00 1010.74
sub-total: 2194.49
Wall-Footing
(T) 10mmØ 1.25 98.00 1.00 3.70 23.00 85.08
(L) 12mmØ 5.50 20.00 1.00 5.24 20.00 104.74
sub-total: 189.82
Apron
(T) 10mmØ 1.55 140.00 1.00 3.70 40.00 147.96
(L) 12mmØ 7.20 24.00 1.00 5.24 32.00 167.58
sub-total: 315.54
Ladder Rung
F-1 (T) 10mmØ 3.70 0.00 0.00
F-1 (L) 12mmØ 0.88 9.00 1.00 5.24 2.00 10.47
sub-total: 10.47
Beam
Main bars 16mmØ 9.47 0.00 0.00
Main bars 16mmØ 5.20 4.00 2.00 9.47 8.00 75.76
Stirrups 10mmØ 0.60 44.00 2.00 3.70 10.00 36.99
Temperature 10mmØ 1.90 2.00 2.00 3.70 2.00 7.40
sub-total: 120.15
Slab
TOP SLAB:
Temp. Bars:
SL-1 (T) 10mmØ 5.20 24.00 23.00 3.70 1.00 85.08
SL-1 (L) 10mmØ 3.70 1.00 0.00
Main Bars:
SL-1 (T) 12mmØ 5.24 1.00 0.00
SL-1 (L) 12mmØ 5.10 68.00 68.00 5.24 1.00 356.12
Extra Bars:
SL-1 (T) 12mmØ 1.30 68.00 17.00 5.24 1.00 89.03
SL-1 (L) 12mmØ 5.24 1.00 0.00
BOTTOM SLAB:
Top Bars 16mmØ 5.20 40.00 38.00 9.47 1.00 359.86
Bottom Bars 16mmØ 5.20 30.00 29.00 9.47 1.00 274.63
sub-total: 1,164.71
Item No./Description : 803(1)a Structure Excavation
Output : 3.49 cu.m/ man-day
Quantity : 29.40
No. of
days
A. Labor

No. of
Hours
B. Equipment

C. Total (A + B) 1,212.11
D. Output per hour
E. Materials
Sub - Total for E -

DUPA BY: UBAUB, M.

Item No./Description : 804 Backfilling of Excavated Materials & Gravel Bedding
Output : 3.49 cu.m/man-day
Quantity : 27.04
No. of
days
A. Labor

No. of
Hours
B. Equipment

C. Total (A + B) 4,848.43
D. Output per hour
E. Materials
*Backfilling of Excavated Materials 21.41 cu.m
*Gravel Bedding 5.64 cu.m
a. Gravel G1 5.64 cu.m 945.49 5,327.84

DUPA BY: UBAUB, M.

Output : 3.50 cu.m/team-day
Quantity : 25.04
No. of
days
A. Labor
b. Skilled Labor 2 7 584.30 8,180.20

No. of
Hours
B. Equipment
a. Bagger Mixer 1 56 172.00 9,632.00
b. Concrete Vibrator 1 28 91.25 2,555.00

C. Total (A + B) 51,220.82
D. Output per hour
E. Materials
*Wall 10.75 cu.m
*Top Slab 3.75 cu.m
*Bottom Slab 3.70 cu.m
*Wall Footing 2.88 cu.m
*Apron 3.47 cu.m
*Beam 0.49 cu.m

b. Washed Sand 14.00 cu.m 995.49 13,936.86
c. Gravel 27.00 cu.m 945.49 25,528.23

DUPA BY: UBAUB, M.

Output : 80.00 kgs/ man-day
Quantity : 3,995.19
No. of
days
A. Labor
b. Skilled Labor 4 13 584.30 30,383.60

No. of
Hours
B. Equipment
a. Bar Cutter 1 52 219.75 11,427.00
b. Bar Bender 1 52 351.50 18,278.00

C. Total (A + B) 93,985.06
D. Output per hour
E. Materials
*Wall 2,194.49 kgs
*Top Slab 530.22 kgs
*Bottom Slab 634.49 kgs
*Wall Footing 189.82 kgs
*Apron 315.54 kgs
*Beam 120.15 kgs
*Ladder Rung 10.47 kgs
b. 12mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 332 pcs 1,738.68 kgs 51.67 89,837.80
c. 16mmØ x 6m Reinforcing Steel Bars (Grade40) ~ 200 pcs 1,894.00 kgs 51.67 97,862.98
d. #16 G.I Tie Wire 100.00 kgs 82.00 8,200.00

DUPA BY: UBAUB, M.

Output :
Quantity : 1.00
No. of
days
A. Labor
b. Skilled Labor 4 3 584.30 7,011.60

No. of
Hours
B. Equipment

C. Total (A + B) 16,317.25
E. Materials
a. Marine Plywood 4' x 8' x 1/2" thk 55.00 sheets 855.00 47,025.00

DUPA BY: UBAUB, M.

Item No./Description : 1032(1)a Painting Works (Masonry/Concrete)
Output : 33.60 sq.m / team-day
Quantity : 85.05
No. of
days
A. Labor
b. Skilled Labor 2 3 584.30 3,505.80

No. of
Hours
B. Equipment

C. Total (A + B) 8,005.27
D. Output per hour
E. Materials
a. Skimcoat 29.00 liters 118.75 3,443.75
b. Primer 17.00 gal 700.00 11,900.00
c. Spot Putty 17.00 gal 690.00 11,730.00
d. Top Coat 34.00 gal 750.00 25,500.00
e. Consumables (5% of Materials Cost) 2,628.69

DUPA BY: UBAUB, M.

Output :
Quantity : 1.00
No. of
days
A. Labor
b. Skilled Labor 1 1 584.30 584.30

No. of
Hours
B. Equipment

C. Total (A + B) 2,520.76
D. Output per hour
E. Materials
a. 6"Ø Butterfly wafer type valve 4.00 pcs 11,600.00 46,400.00
a. 6"Ø x 6" HDPE Tee connector 2.00 pcs 5,000.00 10,000.00
a. 6"Ø x 90 degrees HDPE Elbow 6.00 pcs 5,000.00 30,000.00
a. 6"Ø P.E Flange 10.00 pcs 4,200.00 42,000.00
6,420.00

DUPA BY: UBAUB, M.

Item No./Description : 1100 Conduit, Boxes and Fittings
Unit of Measurement : ln.m
Output : 4.50 ln.m/hr
Quantity : 75.00
No. of
days
A. Labor
b. Skilled Labor 1 3 584.30 1,752.90

No. of
Hours
B. Equipment

C. Total (A + B) 4,591.88
D. Output per hour
E. Materials
a. Electrical rPVC Pipe 25 mm dia. x 3m 24.00 length 115.00 2,760.00
b. Electrical rPVC adapter 25 mm dia. 24.00 pcs 15.00 360.00
c. Electrical rPVC coupling 25 mm dia. 24.00 pcs 12.00 288.00
d. Electrical rPVC elbows 25 mm dia. 10.00 pcs 22.00 220.00
e. Electrical rPVC clamp 25 mm dia. 74.00 pcs 5.00 370.00
f. Rigid Flexible galvanized Conduit 25 mm dia. Clamp 12.00 pcs 21.00 252.00
g. Rigid Flexible galvanized Conduit 25 mm connector 3.00 pcs 16.00 48.00
h. Rigid Flexible galvanized Conduit 25 mm dia. 3.00 mtrs. 240.00 720.00
i. Entrance cap 25 mm dia. 1.00 pcs 250.00 250.00
j. PVC Utility Box 8.00 pcs 40.00 320.00
k. PVC Junction Box 8.00 pcs 37.00 296.00
l. Large metal Pull Box 1.00 pcs 381.00 381.00
m. #7 PVC Tox with Screw 1.00 boxes 285.00 285.00
n. #16 G.I. Tie Wire 1.00 kls. 87.00 87.00
o. PVC Solvent 1.00 can 148.00 148.00

DUPA BY: J. SUMAGUINA

Item No./Description : 1101 Wires and Wiring Devices
Unit of Measurement : ln.m
Output : 37.50 ln.m/hr
Quantity : 770.00
No. of
days
A. Labor
b. Skilled Labor 2 3 584.30 3,505.80
c. Unskilled Labor 18 3 450.06 24,303.24

No. of
Hours
B. Equipment

C. Total (A + B) 33,253.64
D. Output per hour
E. Materials
a. Electric Wires 14 mm2 THHN Stranded Copper Wire 60.00 mtrs 170.00 10,200.00
b. Electric Wires 5.5 mm2 THHN STRND copper 40.00 mtrs 45.00 1,800.00
c. Electric Wires 3.5 mm2 THHN Stranded Copper Wire 450.00 mtrs 32.00 14,400.00
d. Big Electrical Tape 3.00 roll 42.90 128.70
e. ONE-Gang Switch 7.00 pcs 65.00 455.00
f. RubberTape 4.00 roll 90.00 360.00
g. Service drop Wire 14 mm2 220.00 mtrs 140.00 30,800.00
h. Big Electrical Tape 8.00 roll 42.90 343.20
i. 2 GANG UNIVERSAL TYPE Outlet 3.00 pcs 285.00 855.00


Item No./Description : 1102 Power Load Center, Switch Gear & Panel Boards
Unit of Measurement : set
Output : 0.50 set/hr
Quantity : 2.00
No. of
days
A. Labor
b. Skilled Labor 1 1 584.30 584.30
c. Unskilled Labor 6 1 450.06 2,700.36

No. of
Hours
B. Equipment

C. Total (A + B) 4,501.02
D. Output per hour
E. Materials
a. MCB Panel Board, 2 Pole, 4 Branches, Center 1.00 set 10,465.40 10,465.40
MAIN: 40AT, 60AF, 16 kaic, 2P, 230V, 60Hz, Bolt On Type
Branches:
1x16AT, 3P, 230V, 60Hz,mcb,
1x20AT, 3P, 230V, 60Hz,mcb,
2x32AT, 3P, 230V, 60Hz,mcb,
NEMA 1 enclosure Gauge 16
w/ complete Terminal Lugs, Busbar,
& Grounding Busbar rate : 100% copper + 30%
1x32AT, 3P, 230V, 60Hz,Bolt On, 1.00 set 890.00 890.00


Item No./Description : 1103 Lighting Fixtures
Unit of Measurement : set
Output : 1.00 set/hr
Quantity : 9.00
No. of
days
A. Labor
b. Skilled Labor 1 2 584.30 1,168.60

No. of
Hours
B. Equipment

C. Total (A + B) 3,061.26
D. Output per hour
E. Materials
a. 9 Watts Recessed pinlight 8.00 pcs 490.00 3,920.00
DAYLIGHT
b. 50 Watts Emergency light 1.00 pcs 2,250.00 2,250.00

twinhead


Item No./Description : 1602 Installation of Pipeline
Output :
Quantity : 1.00
No. of
Hour/s
A. Labor
b. Skilled Labor 10 16 73.04 11,686.00
Note: Labor includes hauling of materials from dumpsite to jobsite.

Pipe Laying: Qty = 840.00 ln.m
Output = 420 ln.m/day
Hire: 1 gang
840.00 ln.m / 420 ln/m/day = 2.00 day(s)
say ~ 2.00 day(s)
2.00 day(s) Pipe laying

add: 1.00 day(s) hauling of Materials
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

C. Total (A + B) 36,413.30
D. Output per hour
E. Materials
*Transmission
a. 2"Ø x 6m PE Pipes SDR 11, ISO 14.00 rolls 13,201.00 184,814.00
b. 2"Ø PE Straight Coupler Compression type, ISO 13.00 pcs 756.80 9,838.40
c. 2"Ø P.E End cap 1.00 pcs 541.20 541.20

DUPA BY: KWAN, J.

PROJECT NAME: : IMPROVEMENT OF MIMBUAHAN POTABLE WATER SUPPLY SYSTEM LEVEL III (WATER SOURCE: DEEPWELL)
LOCATION : Mimbuahan, Sugbongcogon, Misamis Oriental
Well Development: by High Velocity Jetting (12 hrs.) ,Mechanical Surging & Bailing (12hrs),
Item No. / Description : SPL-2
and Air-Lift Pumping Method with Treatment of Polyphospate Solution(12hrs)
Output per day :
Quantity : 1.00 L.S
No. Of No. Of
DESIGNATION Daily Rate AMOUNT
Person Days
A. LABOR
Foreman 1.00 5.00 807.18 4,035.90

Well Driller 2.00 5.00 584.30 5,843.00
Asst. Well Driller 2.00 5.00 Err:509 Err:509
Unskilled Laborers 4.00 5.00 450.06 9,001.20
Sub Total for A Err:509
No. Of No. Of
NAME & CAPACITY Daily Rate AMOUNT
Unit Days
B. EQUIPMENT
Air Compressor 251-351 cfn 1.00 5.00 4,920.00 24,600.00
Generator Set 5.1 - 100 KW 1.00 5.00 3,440.72 17,203.60
Minor Tools (10% of Equipment) 4,180.36
Sub Total B 45,983.96

C. Total (A + B)
D. Output/day
NAME & SPECIFICATION Quantity Unit Unit Cost AMOUNT
NAME & SPECIFICATION Quantity Unit Unit Cost AMOUNT
E. MATERIALS
Fuel 25.00 liters 52.00 1,300.00
Polyphosphate Chemical/Solution 1.00 l.s 15,000.00 15,000.00
Sub Total for E 16,300.00

F. Direct Cost Err:509
G. Direct Unit Cost / L.S Err:509
H. Overhead, Contingencies & Miscellaneous(OCM) 15% of F Err:509
I. Contractor's Profit (CP) 10% of F Err:509
J. Value Added Tax (VAT) 5% (F + H + I) Err:509
K. Total Adjusted Cost (F + H + I + J) Err:509
L. Adjusted Unit Cost / L.S Err:509
Item No./Description : 1201(1) Water Pumping System
Output :
No. of
Person
A. Labor
a. Foreman 1 2 807.18 1,614.36
b. Well Driller 1 2 584.30 1,168.60

No of
Name and Capacity No. of Days Daily Rate Amount
Units
B. Equipment

C. Total (A + B) 5,041.52
D. Output per hour = #REF! sq.m/hr sq.m/sq.m/hr sq.m/hr
F. Materials
Installation of 5HP Centrifugal Pump and Motor w/ complete accessories:
1.00 unit 84,000.00 84,000.00
a. One (1) unit Brandnew Centrifugal Pump and motor, with the following characterics:
Capacity = 33 GPM
Total Dynamic Head = 380 ft
Horsepower required = 5 HP
Number of stages = 14
The pump is close coupled to 5 HP Brandnew Submersible Electric Motor with

hermitically sealed stator, 3450 RPM, 230V, 1 phase, 60HZ.
The unit is complete with the following accessories:
One (1) unit Panelboard comprising of full voltage magnetic starter with combination
circuit breaker, thermal overlod relay, start/stop push button switches, over/under
voltage protection device, lightning arrester, liquid level control LH/RH type with
sensing electrodes, ammeter, voltmeter, pilot lights completely wired in NEMA1 general
purpose enclosure, rated 3 HP, 230V, 1 phase :
b. Pressure gauge 1.00 pcs 200.00 200.00

c. Check valve 2"Ø, brass 1.00 pcs 3,900.00 3,900.00
d. Gate valve 2"Ø, brass 1.00 pcs 3,900.00 3,900.00
e. Discharge plate 6" Ø 1.00 pcs 1,500.00 1,500.00
f. Booster Pump 1.5 HP, Horizontal Surface Type with Base form plate 2" 1.00 set 39,000.00 39,000.00
Suction/Discharge Port
DUPA BY: BORBON, H.

g. Liquid Level Switch (Float) 1.00 pcs 522.00 522.00
h. Waterproof rubber splicing tapes, electrical tapes and cable ties 1.00 lot 600.00 600.00
i. Pipe fittings needed for pump installation consisting of tee, bushing, nipples, union, 1.00 lot 1,200.00 1,200.00
elbows, teflon tapes and ball valve.

DUPA BY: BORBON, H.

Item No./Description : 1724(16) Pump House and Accessories
Output :
No. of
Person
A. Labor
a. Foreman 1 5 807.18 4,035.90
b. Skilled Laborer 4 5 584.30 11,686.00

No of
Name and Capacity No. of Hours Hourly Rate Amount
Units
B. Equipment
a. Bagger Mixer 1 2 172.00 344.00
b. Bar Bender 1 5 351.50 1,757.50
c. Bar Cutter 1 5 219.75 1,098.75
d. Welding Machine 1 8 371.00 2,968.00
e. Cutting Outfit 1 8 45.45 363.60
f. Minor Tools (10% of Labor Cost) 2,472.31

C. Total (A + B) 33,727.26
D. Output per hour = ### sq.m/hr sq.m/hr sq.msq.m/sq.m/hr
F. Materials
Structural Concrete:
b. Washed Sand 1.00 cu.m 995.49 995.49
c. Crushed Gravel 3/4" 1.00 cu.m 945.49 945.49
e. 12mmØ x 6m Reinforcing Steel bars Deformed (Grade40) - 30 pcs 157.11 kgs 51.67 8,117.87
f. #16 G.I Tie wire 6.00 kgs 82.00 492.00
g. Marine Plywood 4' x 8' x 1/2" thk (4 uses) 2.00 sheets 850.00 1,700.00
h. Assorted Coco Lumber (4 uses) 54.00 bd.ft 30.00 1,620.00
i. Assorted Common Wire Nails 3.00 kgs 80.00 240.00
Masonry:
a. CHB 4" thk 203.00 pcs 15.00 3,045.00
b. Portland Cement 26.00 bags 275.44 7,161.44
c. Washed Sand 2.00 cu.m 995.49 1,990.98
e. #16 G.I Tie wire 1.00 kgs 82.00 82.00
Roofing:
a. LC Purlins 2" x 3" x 6m x 2mm thk 64.44 kgs 75.00 4,833.00
b. LC Purlins 2" x 4" x 6m x 2mm thk 55.38 kgs 75.00 4,153.50
c. G.I Corrugated Sheet roofing Ga.26 6.07 sq.m 415.00 2,519.05
d. 2" Umbrella roofing nails 2.00 kls. 65.00 130.00
e. Assorted nails 6.00 kgs 80.00 480.00
f. Vulcaseal 1.00 can 85.00 85.00
Roofing:
a. Concrete Neutralizer 1.00 liter 170.00 170.00
b. Permacoat Flat Latex (Primer) 2.00 gal 780.00 1,560.00
c. Permacoat Flat Latex Top Coat 2.00 gal 667.00 1,334.00
d. Paint Roller 2.00 pcs 75.00 150.00
Door:
a. Flush Door (0.8m x 2.1m) 1.68 sq.m 720.00 1,209.60
b. Hinges, (50mm x 101mm) 2.00 pairs 95.00 190.00
DUPA BY: UBAUB

Electrical:
a. Thumbler switch, 1 gang 1.00 pcs 107.00 107.00
b. 15 watts CFL 1.00 pcs 150.00 150.00
c. PDX wire #14 8.00 mtrs 45.00 360.00
d. Single stranded wire #10 THHN 80.00 mts. 43.00 3,440.00
e. Staple wire #1 1.00 box 55.00 55.00
f. Junction Box, 4" x 4" PVC 1.00 pc 50.00 50.00
g. Electrical tape 2.00 pcs 39.00 78.00
h. Convenience Outlet, 2 gang 1.00 pc. 170.00 170.00
i. EMT elbow 35mmØ 2.00 pcs. 40.00 80.00
j. EMT clamp 35mmØ 2.00 pcs. 115.00 230.00
k. EMT connector 35mmØ 2.00 pcs. 145.00 290.00
l. EMT pipe 35mmØ 2.00 le 320.00 640.00
m. 35mm Ø entrance cap 1.00 pc. 150.00 150.00
n. EMT LB 35mm Ø 2.00 pcs. 180.00 360.00
o. 14 mm2 THHN stranded copper wire 16.00 mts. 95.00 1,520.00
p. Meter base 1.00 unit 650.00 650.00

DUPA BY: UBAUB

POW Natubo, Jasaan

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

POW Natubo, Jasaan

Uploaded by

Copyright:

Available Formats

DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Water System in Zone 8

Sub - Total for A 24,723.10

Sub - Total for B 9,004.16

Name and Specification Quantity Unit Unit Cost Amount

DUPA BY: UBAUB

Sub - Total for F 57,549.81

DUPA BY: UBAUB

Item No. Description Unit

804(1)b Embankment from Borrow cu.m

903(2) Formworks and Falseworks sq.m

PART III. FINISHES AND

1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm sq.m

1008(1)b Aluminum Glass Windows (Casement Type) sq.m

1027(1) Cement Plaster Finish sq.m

1051(6) Railings L.S

1003(1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame) sq.m

1018(2) Unglazed Tiles sq.m

1032(1)a Painting Works (Masonry/ Concrete) sq.m

1032(1)b Painting Works (Wood) sq.m

1032(1)c Painting Works (Steel) sq.m

1014(1)b1 Prepainted Metal Sheets (above 0.427mm) Corrugated sq.m

1013(2)b1 Fabricated Metal Roofing Accessory (Gutters, Ga 26) m

1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, Ga 26) m

1047(2)a Structural Steel (Trusses) kgs

1047(2)a Structural Steel (Trusses) kgs

1001(8) Sewer Line Works L.S

100 mm thk CHB

4.5mm Fiber Cement Board

16mm dia. Turn buckles

Republic of the Philippines

CATEGORY I: Cagayan de Oro City, Tagoloan, Villanueva and Jasaan

CATEGORY II: El Salvador, Gingoog , Opol and Lugait

CATEGORY III: Balingasag and Laguindingan

REF. NO. JOB ITEM LABOR BASIC WAGE

L01 Foreman 1.85 675.25 17,556.50 662.30 17,219.80 647.50

Subject to changes based on the Latest Department Order.

L01 Foreman 1.80 657.00 17,082.00 644.40 16,754.40 630.00

16,835.00 634.55 16,498.30

sultants and other related sources.

16,380.00 758.91 19,731.66

HAULING DISTANCE FOR CONSTRUCTION MATERIALS = 67.00 KM

TRAVEL TIME W/O LOAD 97KM X 60

TRAVEL TIME W/ LOAD 97KM X 60

LOADING, UNLOADING, BACKING = 45 mins.

NO. OF TRIPS/DAY = 7 HRS/DAY X 60

MATERIALS : POLYETHYLENE PIPES SDR 11, ISO

ESTIMATED DIRECT COST: (LOADING & HAULING)

ESTIMATED MATERIAL PRICE

1 Angle Bar 1/4" x 1" x 1" x 6m 13.29 0.609

1 8mmØ DRB x 6m 2.368 0.151

Standard Form Number: SF-INFR-55

Water System BILL OF QUANTITES

ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

B.5 Project Billboard/Signboard 2.00 each

B.7(1) Occupational Safety and Health Program 0.80 mos.

B.9 Mobilization/Demobilization 1.00 L.S

CONSTRUCTION OF COLLECTION BOX

900(1)c1 Structural Concrete, Class "A" (28 days) 2.60 cu.m

902(1)a1 Reinforcing Steel (Deformed) Grade 40 398.88 kgs

903(2) Formworks and Falseworks 26.04 sq.m

1603(1) Installation of Valve 1.00 L.S

Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509