UPdated CORRECTED El-Pardo-Solar-Water-System-POW-For-Final

CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water
Supply/Septage and Sewerage/Rain Water Collectors Systems - Construction of Solar Water System,
Barangay El Pardo, Municipality of Boljoon, Province of Cebu
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
ITEM NO. DESCRIPTION % QTY. UNIT REMRKS
BLUE BOOK VOLUME II

PART A FACILITIES FOR THE ENGINEER
As Submitted #REF! 1.00 L.S.
A.1.1(3) Construction of Field Office for The Engineer
As Evaluated
Operation and Maintenance of Field Office for As Submitted #REF! 5.46 month
A.1.1(16)
the Engineer As Evaluated
As Submitted #REF!
TOTAL OF PART B
As Evaluated
PART B OTHER GENERAL REQUIREMENTS
As Submitted #REF! - L.S.
B.3 Permits and Clearances
As Evaluated
B.4(10) Miscellaneous Survey and Staking
As Evaluated
As Submitted #REF! 3.00 each
B.5 Project Billboard/Sign Board
As Evaluated
B.7 (2) Occupational Safety and Health Program
As Evaluated
B.9 Mobilization/Demobilization
As Evaluated
B.23 Staging Area
As Evaluated
As Submitted #REF!
TOTAL OF PART B
As Evaluated
BLUE BOOK VOLUME III
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART B PLAIN AND REINFORCED CONCRETE WORK
As Submitted #REF! 11,303.90 Kg
902(1)a Reinforcing Steel (Deformed), Grade 40
As Evaluated
As Submitted #REF!
TOTAL OF PART B
As Evaluated
PART J FLOOD CONTROL AND DRAINAGE
Part I-A EARTHWORK
As Submitted #REF! 633.800 sq.m.
903(2) Formworks and Falseworks
As Evaluated
As Submitted #REF! 559.50 kg
1047(2)a Structural Steel, Trusses
As Evaluated
As Submitted #REF! 753.60 kg
1047(2)b Structural Steel, Purlins
As Evaluated
As Submitted #REF!
TOTAL OF PART I-A
As Evaluated
PART I-B BANK AND SLOPE PROTECTION WORKS
As Submitted #REF! 83.40 sq. m.

1013(1) Corrugated Metal Roofing, Gauge 26
As Evaluated
As Submitted #REF! 142.80 sq. m.

1027(1) Cement Plaster Finish
As Evaluated
CHB Non Load Bearing (Including Reinforcing As Submitted #REF! 76.20 sq. m.
1046(2)a1
Steel), 100mm As Evaluated
As Submitted #REF!
TOTAL OF PART I-B
As Evaluated
As Submitted #REF!
GRAND TOTAL
As Evaluated
Page 1 of 119
Republic of the Philippines
Department of Public Works and Hig
Region VII
CEBU 4TH DISTRICT ENGINEERING
Poblacion, Dalaguete, Cebu
NOTE: FILL UP COLORED BOXES

PROJECT DATA :
Select Project Local Program, Local Infrastructure Program, Water Management
Activity Title : Facilities, Water Supply
Input Project
Title:
Location: Oslob (Dropdown List)
Appropriation: 50,000,000.00 Argao

39107924.46337 Dalaguete
Alcoy
ESTIMATED Boljoon
OCM CP
DIRECT COST
Oslob
0 - 5M 15.00 10.00 Santander
5M - 50M 12.00 8.00 Samboan
50M - 150M 10.00 8.00 Dumanjug
150M - above 8.00 8.00 Moalboal
Alcantara
Mark-ups :
OCM = 12.00%
CP = 8.00%
VAT = 5.00%
EAO :
0 DA 0.0 %
0 LIP 0 % 2
1 GAA (INFRA, DOT, DTI) 2 %
EAO for Project = 2%
PROJECT LOCATION :
Check Source Box (Check 1 only) Stationing

0 PMSC (Alcoy) KM 0
1 DPWH Cebu 4th KM 84000 84000
Use Source Stationing
KM 84000
Junction Stationing = 63.40 km (example: KM150+500 is 150.50)
Distance from = 25.00 km
Junction to Site
Type of Terrain Loaded Unloaded

FLAT 35 55
ROLLING 30 40
MOUNTAINOUS 20 30
SOURCE TO = Sta. 84000 - Sta. 63.4 = 20.6 km

JUNCTION 72.037
(Distance)
Select Terrain = ROLLING (Dropdown List)
Loaded Trip
Speed = 30 km/hr
Unloaded Trip
Speed = 40 km/hr
= 25.00 km
JUNCTION TO
SITE (Distance)
Select Terrain = MOUNTAINOUS (Dropdown List)
Loaded Trip
Speed = 20 km/hr
Unloaded Trip
Speed = 30 km/hr
Department of Public Works and Highways
Region VII
BU 4TH DISTRICT ENGINEERING OFFICE

WATER SUPPLY DATA :
1 Check If Project needs Pump YES
No. of Pumps = 1 pcs 1
1 Check If Project needs Pumphouse YES
No. of Pumphouses = 1 pcs 1
0 Check If Project Needs Spring Box NONE
1 0
Check = P 0.00
0.159364000
Units Days
Mobilization Data = Prime Mover w/ Low Bed Trai = 1 6.6
Dump Truck (10 cu.m.) = 1 7
Check if 1% = 1.00 Check Values

RESERVOIRS:
0 No Reservoir Needed TRUE
Select Reservoir : R2
0 Reservoir 1 (D = 5.00m, H = 5.00m)
1 Reservoir 2 (D = 11.40m, H = 4.40m) R2 R2
Quantities:
No. of Reservoirs = 1
0
0
DATA per RESERVOIR:

Item 803 = 49.88 m³ Item 902 = 0.00
Item 900(1)c2 = m³ Item 903 = 566.71
Item 900(1)c4 = 33.10 m³ Item 1016 = 321.38
Item 900(1)c5 = 30.62 m³ Item 1027 = 566.71
TOTAL DATA OF RESERVOIRS:

Item 803 = 0.00 m³ Item 902 = 0.00
Item 900(1)c2 = 0.00 m³ Item 903 = 0.00
Item 900(1)c4 = 0.00 m³ Item 1016 = 0.00
Item 900(1)c5 = 0.00 m³ Item 1027 0.00
PIPES:
Select Pipe Type : Pls. Select Pipe Type (Select from Bottom to Top)
0 Galvanized Iron (G.I.) Pipes
0 High Density Polyethylene (HDPE) Pipes Pls. Select
Pipe Type
0 uPVC (Blue) Pipes
Pipes :
Total Pipe Length 0.00 m
0 0
0 0
0 0
0 0
0 0
0 0
0
0
0
0
0
0
Convergence and Special Support Program, Construction/Rehabilitation of Water Supply/Septage and S
Local Program, Local Infrastructure Program, Water Management Facilities, Water Supply
ORGANIZATIONAL OUTCOME 2: Protect Lives and Properties Againts Major Floods,
803 900(1)c2 900(1)c4 900(1)c5

R1 13.48 0.00 25.52 2.95
R2 49.88 0.00 33.10 30.62
kgs 803 900(1)c2 900(1)c4 901

m² Pumphouse (2.0 m x 2.0 m) 6.27 1.38 0.50 0.53
m² Pumphouse (3.5 m x 3.5 m) 14.79 2.47 0.00 0.00
m²
803 900(1)c2 900(1)c4 900(1)c5
Spring Box (3 x 3) 32.00 6.40 5.82 1.73
kgs Spring Box (2 x 2) 8.64 0.86 1.89 1.73
m² Spring Box (3 x 2.70) 0.92 0.49 0.97 1.22
m²
m²
GI 1 2
HD 1
PE
UP 1
VC
P 0.00
of Water Supply/Septage and Sewerage/ Rain Water Collector Systems, Water Supply System
ies, Water Supply
s Major Floods,
902 903 1016 1027

0.00 233.15 117.81 233.15
0.00 566.71 321.38 566.71
902 1009 1010 1027 1046 1047(2)a 1047(2)b 1013

600.58 1.20 1.68 29.94 13.27
349.17 0.81 1.47 48.30 27.93 324.38 196.20 32.11
902 903 1016 1027

835.98 47.16 40.56 47.16
142.32 18.85 17.34 18.85
143.15 35.73 0.00 71.46
INCHES MM
1.00 25.40
1.25 31.70
1.50 38.00
2.00 50.80
2.50 63.50
3.00 76.20
4.00 101.00
LIST OF EQUIPMENT ADOPTED IN
CONSTRUCTION COST ESTIMATIO
PER HOUR BASED O
DESCRIPTION MODEL CAPACITY
0. EXTRA
Toyota Hilux Pick-up 4X4 G, 3.0 liter
0.1 Toyota
Diesel Engine
1. EARTHMOVING EQUIPMENT
1.1 Bulldozer DX175
1.2 Bulldozer with Ripper DX175
1.3 Payloader LX80-2C
1.4 Motorized Road Grader G710A 1.50 m3/1.95 yd3
1.5 Motorized Road Grader with Scarifier G710A
2. COMPACTION EQUIPMENT
2.1 Pneumatic Tire Roller 9-WHL, 9.00X20, 4PR 10 mt
2.2 Vibratory Roller SD100DC 10 mt
2.3 Tandem Steel Roller HD110 10 mt
2.4 Plate Compactor 400-500 GASOLINE ENGINE
3. LIFTING EQUIPMENT
3.1 Crawler Crane All Models 21-25 mt
3.3 Crawler Crane with Bucket All Models 36-40 mt
3.8 Truck Mounted Crane All Models 21-25 mt
3.11 Truck Mounted Crane with Bucket All Models 41-45 mt
3.13 Topless Tower Crane MDT 98-1.2M 55M x 6T/1.2T
3.14 Topless Tower Crane MDT 128 55M x 6T/1.6T
3.15 Topless Tower Crane MDT 132 G8 55M x 8T/1.6T
3.16 Topless Tower Crane MDT 162 H8 60M x 8T/1.8T
3.17 Topless Tower Crane MDT 178 60M x 8T/1.5T
3.18 Topless Tower Crane MDT 192-H12 60M x 12T/2.2T
3.19 Aerial Lift, Self Propelled, Scissor Lift GS4080 Gas/ Diesel Driven 40 ft. hts x 46 ft. Range
4. EXCAVATING EQUIPMENT
4.1 Backhoe SOLAR 220 LC-3 0.80 m³/ 1.04 yd³
4.2 Backhoe with Breaker SOLAR 220 LC-4 0.80 m³/ 1.04 yd³
4.3 Backhoe, Wheel Mounted PW60N-1 0.28 m³/ 0.37 yd³
5. FOUNDATION EQUIPMENT
5.1 Diesel Hammer K25-DSL 7500 kg-m
5.2 Vibro Hammer VIBRO FONCEUR, PTC25H1A 45000 kg-m
5.3 Vibro Hammer MHF12 w/ Hyd. Power Pack 120 kN-m
5.4 Vibro Hammer DPD600T Hydraulic Pile Driver 60 ton
5.5 Drilling Rig C.M.V. TH18/65, 2000mm⌀ 65m depth & 18000 kh-m Drill Torque
6. ASPHALTING EQUIPMENT
6.1 Asphalt Distrtibutor ROSCO/5 ton 3000 USG
6.2 Asphalt Paver NF220BIIVDM
7. CONCRETING EQUIPMENT
7.1 Concrete Paver COMMANDER III, FOUR-TRACK
7.2 Concrete Screeder Wacker Truss Screed
7.3 One Bagger Mixer 4-6
7.4 Transit Mixer All Models 5 ft³/min
7.5 Concete Pump Diesel Driven, Trailer-Mounted Less Pipe 100 ft³/min
7.6 Grouting Machine GARNER DENVER 6x3x6, Air Driven
8. HAULING EQUIPMENT
8.1 Dump Truck All Models 12 yd³
8.2 Cargo/Service Truck All Models 2-5 mt
8.3 Boom Truck NXG1160D3ZAL1X
8.4 Cargo/Service Truck All Models 9-10 mt
8.5 Water Truck/Pump All Models 16000 L

PER HOUR BASED O
9. AIR EQUIPMENT
9.1 Air Compressor All Models 15-35 cfm
9.5 Diamond Drill CP-8
9.6 Jackhammer
9.7 Pneumatic Drilling Machine
10. PUMPING EQUIPMENT
10.1 Water Pump, 100 mm suction ⌀ 1800
10.2 Water Pump, 100 mm suction ⌀ 2667 50
11. POWER GENERATION EQUIPMENT
11.1 Generator Set All Makes 6kVA
12. SHOP EQUIPMENT
12.1 Welding Machine Gas/Diesel Driven 300
12.2 Welding Machine Gas/Diesel Driven 500
12.3 Welding Machine Electric Driven/DC Output 500
14. MISCELLANEOUS EQUIPMENT
14.1 Portable Breaker Wacker Portable Petrol Breaker, BHF30S
14.2 Chainsaw HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in Standard Blade
14.3 Concrete Vibrator Flexible Shaft Type 2" Head dia. With 5 Amperes Gasoline Drive Unit
14.4 Concrete Saw 14" Blade with 4 3/4" Cutting Depth
14.5 Bar Cutter 25 mm Maximum Rebar dia (Grade 40), Single Phase
14.6 Bar Bender 25 mm Maximum Rebar dia, Three Phase
14.7 Tower Lights Tower Height = 28ft, No. of Lights = 4 x 1000 watts, hp = 10.50,
Generator = 5 kW
14.8 Sealer, Joint

Gas/Diesel Driven w/ Hot or Cold Spray nozzle
15. MISCELLANEOUS EQUIPMENT
Complete with" Cold Feed System, bins, feeder and collecting

conveyors, Drying and Burner System, feed conveyors drum and fully
15.1 Asphalt Concrete Plant modulating burner, fuel feed system. Screening-Weighing-Mixing
twinshaft pugmill mixer. Dust Collection and filter feeding system, bag
filter and exhaust fan. Thermal Hot Oil System, delivery pump and
heater and computerized Plant Control System.
Complete with: Cement silo and screw conveyor system. Water and
supply system. Aggregate storage bins with vibrators and conveyors
15.2 Concrete Batch Plant system. Weigh hopper with electronic loadcell for aggregates, cement,
water and admixture. Central twinshaft mixer. Hydraulic system and
Computerized Plant Control System.
18. OTHERS
18.1 Power Broom Towed Type with Engine 2m wide 6-30km /h Sweeping
Capacity
18.2 Hydroseeding Machine
18.3 Applicator Machine
18.4 Kneading Machine
18.5 Cutting Outfit
18.6 Steel Wheel with Nylon Rope
18.7 Improvised Bamboo with Bucket
18.8 Asphalt Kettle/Drum
18.9 SPT & Desanding Machine
18.10 Drop Hammer
18.11 Drop Hammer with Accessories
18.12 1 Air Compressor with 2 Jack Hammer
18.13 Bentonite Bin
18.14 Bentonite Mixer

PER HOUR BASED O
18. OTHERS
18.15 Tremle Pipe Set
Pile Integrity Testing (Sonic) &
18.16 accessories (includes professional fee
of Structural Engineer & reports)
Dynamic Pile Testing (includes prof fee

18.17
of Structural Engineer & reports)
Pile Integrity Testing & accessories

18.18 (includes professional fee of Structural
Engineer & reports)
18.19 Grindning Machine and Accessories

18.20 Stressing (Jack) Machine
18.21 Dolly
18.22 Wood/Steel Ladder
MENT ADOPTED IN THE STANDARD DUPA FOR ROAD, BRIDGE AND BUILDING (LOW & HIGH
N COST ESTIMATION MANUALS WITH MAKE, MODEL, CAPACITY AND OPERATED RENTAL
ER HOUR BASED ON THE PREVAILING ACEL EQUIPMENT GUIDEBOOK, EDITION 26
FLYWHEEL FUEL CONSUMPTION (L/hr) OIL/LUBRICANT (L/hr)

RENTAL RATE/ RENTAL RATE/
HORSEPOW
OPERATED OPERATED DRY
ER LOW AVERAGE HIGH LOW
₱ 51,013.00 ₱ 51,013.00 0
167 ₱ 3,642.00 ₱ 3,059.00 11.2747 14.6571 18.0395 0.0169

167 ₱ 4,188.30 ₱ 3,517.85 11.2747 14.6571 18.0395 0.0169
110 ₱ 1,733.00 ₱ 1,455.00 7.4264 9.6544 11.8823 0.0111
140 ₱ 2,173.00 ₱ 1,825.00 9.4518 12.2874 15.1229 0.0142
140 ₱ 2,824.90 ₱ 2,372.50 9.4518 12.2874 15.1229 0.0142
107 ₱ 561.00 ₱ 530.00 7.2239 9.39105 11.5582 0.0108

125 ₱ 1,846.00 ₱ 1,647.00 8.4391 10.97085 13.5026 0.0127
134 ₱ 2,061.00 ₱ 1,839.00 9.0467 11.76075 14.4748 0.0136
5 ₱ 123.00 ₱ 123.00 0.3376 0.43885 0.5401 0.0005
145 ₱ 1,522.00 ₱ 1,359.00 9.7894 12.7262 15.663 0.0147

190 ₱ 1,902.00 ₱ 1,698.00 12.8275 16.67575 20.524 0.0192
190 ₱ 2,282.40 ₱ 2,037.60 12.8275 16.67575 20.524 0.0192
190 ₱ 2,151.00 ₱ 1,920.00 12.8275 16.67575 20.524 0.0192
275 ₱ 2,778.00 ₱ 2,480.00 18.5661 24.1359 29.7057 0.0278
275 ₱ 3,572.00 ₱ 3,188.00 18.5661 24.1359 29.7057 0.0278
285 ₱ 3,595.00 ₱ 3,208.00 19.2412 25.01355 30.7859 0.0289
200 ₱ 1,631.00 ₱ 1,268.00 13.5026 17.5534 21.6042 0.0203
238 ₱ 1,861.00 ₱ 1,541.00 16.0681 20.88855 25.709 0.0241
246 ₱ 2,606.00 ₱ 1,758.00 16.6082 21.59065 26.5731 0.0249
246 ₱ 3,127.20 ₱ 2,109.60 16.6082 21.59065 26.5731 0.0249
280 ₱ 3,237.00 ₱ 2,462.00 18.9036 24.5747 30.2458 0.0284
₱ 4,221.00 ₱ 4,221.00 0 0 0 0
₱ 5,664.00 ₱ 5,664.00 0 0 0 0
₱ 8,605.00 ₱ 8,605.00 0 0 0 0
₱ 8,895.00 ₱ 8,895.00 0 0 0 0
₱ 6,419.00 ₱ 6,419.00 0 0 0 0
₱ 8,390.00 ₱ 8,390.00 0 0 0 0
60 ₱ 1,386.00 ₱ 1,164.00 4.0508 5.266 6.4812 0.0061
138 ₱ 2,096.00 ₱ 1,761.00 9.3168 12.11185 14.9069 0.014

138 ₱ 2,724.80 ₱ 2,289.30 9.3168 12.11185 14.9069 0.014
50 ₱ 922.00 ₱ 774.00 3.3757 4.38835 5.401 0.0051
₱ 1,286.00 ₱ 1,080.00 0 0 0 0
272.22 ₱ 3,069.00 ₱ 2,578.00 18.3784 23.8919 29.4054 0.0276
222 ₱ 4,118.00 ₱ 3,459.00 14.9879 19.48425 23.9806 0.0225
201 ₱ 2,123.00 ₱ 1,784.00 13.5701 17.64115 21.7122 0.0204
300 ₱ 12,637.00 ₱ 10,615.00 20.2539 26.33005 32.4062 0.0304
100 ₱ 936.00 ₱ 786.00 6.7513 8.7767 10.8021 0.0101

80 ₱ 1,833.00 ₱ 1,539.00 5.401 7.02135 8.6417 0.0081
169 ₱ 6,765.00 ₱ 5,683.00 11.4097 14.8326 18.2555 0.0171

5.5 ₱ 545.00 ₱ 457.00 0.3713 0.4827 0.5941 0.0006
₱ 172.00 ₱ 144.00 0 0 0 0
175 ₱ 1,461.00 ₱ 1,227.00 11.8147 15.35915 18.9036 0.0177
130 ₱ 2,076.00 ₱ 1,744.00 8.7767 11.4097 14.0427 0.0132
r Driven ₱ 866.25 ₱ 866.25 0 0 0 0
290 ₱ 1,420.00 ₱ 1,193.00 19.5788 25.4524 31.326 0.0294

160 ₱ 783.00 ₱ 598.00 10.8021 14.0427 17.2833 0.0162
197 ₱ 1,930.00 ₱ 1,678.00 13.3001 17.2901 21.2801 0.02
270 ₱ 1,212.00 ₱ 925.00 18.2285 23.69705 29.1656 0.0273
360 ₱ 2,450.00 ₱ 2,058.00 24.3047 31.5961 38.8875 0.0365
FUEL CONSUMPTION (L/hr) OIL/LUBRICANT (L/hr)

FLYWHEEL
HORSEPOW
OPERATED OPERATED DRY LOW AVERAGE HIGH LOW
ER
20 ₱ 205.00 ₱ 164.00 1.3503 1.75535 2.1604 0.002

51 ₱ 450.00 ₱ 361.00 3.4432 4.47615 5.5091 0.0052
69 ₱ 502.00 ₱ 402.00 4.6584 6.0559 7.4534 0.007
130 ₱ 965.00 ₱ 772.00 8.7767 11.4097 14.0427 0.0132
₱ 201.25 ₱ 168.75 0 0 0 0
₱ 150.00 ₱ 150.00 0 0 0 0
₱ 170.00 ₱ 170.00 0 0 0 0
7.5 ₱ 123.38 ₱ 123.38 0.5063 0.65825 0.8102 0.0008

16 ₱ 266.25 ₱ 266.25 1.0802 1.40425 1.7283 0.0016
6.9Hp ₱ 2,246.50 ₱ 2,246.50 0

13.6Hp ₱ 2,680.75 ₱ 2,680.75 0
20.4Hp ₱ 3,333.88 ₱ 3,333.88 0
48 ₱ 371.00 ₱ 311.00 3.2406 4.2128 5.185 0.0049
70 ₱ 539.00 ₱ 453.00 4.7259 6.1437 7.5615 0.0071
₱ 391.00 ₱ 391.00 0 0 0 0
4 ₱ 123.20 ₱ 123.20 0.2701 0.3511 0.4321 0.0004

ch, 9 in Standard Blade ₱ 75.36 ₱ 75.36 0 0 0 0
eres Gasoline Drive Unit ₱ 57.17 ₱ 57.17 0 0 0 0
7.5 ₱ 32.64 ₱ 32.64 0.5063 0.65825 0.8102 0.8102
0), Single Phase ₱ 105.47 ₱ 105.47 0 0 0 0
ree Phase ₱ 168.75 ₱ 168.75 0 0 0 0
00 watts, hp = 10.50,
₱ 260.86 ₱ 260.86 0 0 0 0
Spray nozzle ₱ 433.58 ₱ 433.58 0 0 0 0
eeder and collecting

onveyors drum and fully
ning-Weighing-Mixing
lter feeding system, bag
em, delivery pump and
ntrol System. ₱ 4,286.63 ₱ 4,286.63 0 0 0 0
eyor system. Water and

vibrators and conveyors
for aggregates, cement,
. Hydraulic system and
System. ₱ 1,759.50 ₱ 1,759.50 0 0 0 0
₱ 130.54 ₱ 130.54 0 0 0 0
₱ 952.00 ₱ 952.00 0 0 0 0
₱ 93.75 ₱ 93.75 0 0 0 0
₱ 187.50 ₱ 187.50 0 0 0 0
₱ 45.45 ₱ 45.45 0 0 0 0
₱ 300.00 ₱ 300.00 0 0 0 0
₱ 200.00 ₱ 200.00 0 0 0 0
₱ 10.00 ₱ 10.00 0 0 0 0
₱ 559.00 ₱ 559.00 0 0 0 0
₱ 200.00 ₱ 200.00 0 0 0 0
₱ 5,000.00 ₱ 5,000.00 0 0 0 0
₱ 1,265.00 ₱ 1,265.00 0 0 0 0
₱ 280.00 ₱ 280.00 0 0 0 0
₱ 173.00 ₱ 173.00 0 0 0 0
FUEL CONSUMPTION (L/hr) OIL/LUBRICANT (L/hr)

FLYWHEEL
HORSEPOW
OPERATED OPERATED DRY LOW AVERAGE HIGH LOW
ER
₱ 320.00 ₱ 320.00 0 0 0 0
₱ 65,000.00 ₱ 65,000.00 0 0 0 0
₱ 103,000.00 ₱ 103,000.00 0 0 0 0
₱ 37,000.00 ₱ 37,000.00 0 0 0 0
₱ 75.38 ₱ 75.38 0 0 0 0
₱ 2,500.00 ₱ 2,500.00 0 0 0 0
₱ 1,249.00 ₱ 1,249.00 0 0 0 0
₱ 100.00 ₱ 100.00 0 0 0 0
BUILDING (LOW & HIGH RISE)
ND OPERATED RENTAL RATE
OK, EDITION 26
OIL/LUBRICANT (L/hr) OIL/

FUEL OIL/ RENTAL RATE/
LUBRICAN
COST PER FUEL COST LUBRICA OPERATED WITH FUEL
T PER & OIL/LUBRICANT
AVERAGE HIGH LITER NT COST
LITER
0.0000 55.6 0.00 225 0.00 ₱ 51,013.00
0.0220 0.0271 55.6 814.93 225 4.95 ₱ 3,878.88

0.0220 0.0271 55.6 814.93 225 4.95 ₱ 4,337.73
0.0145 0.0178 55.6 536.78 225 3.25 ₱ 1,995.03
0.0185 0.0227 55.6 683.18 225 4.15 ₱ 2,512.33
0.0185 0.0227 55.6 683.18 225 4.15 ₱ 3,059.83
0.0141 0.0173 55.6 522.14 225 3.16 ₱ 1,055.30

0.0165 0.0203 55.6 609.98 225 3.71 ₱ 2,260.69
0.0177 0.0217 55.6 653.90 225 3.97 ₱ 2,496.87
0.0007 0.0008 55.6 24.40 225 0.15 ₱ 147.55
0.0191 0.0235 55.6 707.58 225 4.30 ₱ 2,070.87

0.0250 0.0308 55.6 927.17 225 5.63 ₱ 2,630.80
0.0250 0.0308 55.6 927.17 225 5.63 ₱ 2,970.40
0.0250 0.0308 55.6 927.17 225 5.63 ₱ 2,852.80
0.0362 0.0446 55.6 1341.96 225 8.15 ₱ 3,830.10
0.0362 0.0446 55.6 1341.96 225 8.15 ₱ 4,538.10
0.0376 0.0462 55.6 1390.75 225 8.45 ₱ 4,607.20
0.0264 0.0324 55.6 975.97 225 5.93 ₱ 2,249.90
0.0314 0.0386 55.6 1161.40 225 7.05 ₱ 2,709.46
0.0324 0.0399 55.6 1200.44 225 7.29 ₱ 2,965.73
0.0324 0.0399 55.6 1200.44 225 7.29 ₱ 3,317.33
0.0369 0.0454 55.6 1366.35 225 8.30 ₱ 3,836.66
0.0000 0 55.6 0.00 225 0.00 ₱ 4,221.00
0.0000 0 55.6 0.00 225 0.00 ₱ 5,664.00
0.0000 0 55.6 0.00 225 0.00 ₱ 8,605.00
0.0000 0 55.6 0.00 225 0.00 ₱ 8,895.00
0.0000 0 55.6 0.00 225 0.00 ₱ 6,419.00
0.0000 0 55.6 0.00 225 0.00 ₱ 8,390.00
0.0079 0.0097 55.6 292.79 225 1.78 ₱ 1,458.57
0.0182 0.0224 55.6 673.42 225 4.10 ₱ 2,438.51

0.0182 0.0224 55.6 673.42 225 4.10 ₱ 2,966.81
0.0066 0.0081 55.6 243.99 225 1.49 ₱ 1,019.48
0.0000 0 55.6 0.00 225 0.00 ₱ 1,080.00
0.0359 0.0441 55.6 1328.39 225 8.07 ₱ 3,914.46
0.0292 0.036 55.6 1083.32 225 6.58 ₱ 4,548.91
0.0265 0.0326 55.6 980.85 225 5.96 ₱ 2,770.81
0.0395 0.0486 55.6 1463.95 225 8.89 ₱ 12,087.84
0.0131 0.0162 55.6 487.98 225 2.96 ₱ 1,276.94

0.0106 0.013 55.6 390.39 225 2.37 ₱ 1,931.76
0.0223 0.0274 55.6 824.69 225 5.01 ₱ 6,512.70

0.0008 0.0009 55.6 26.84 225 0.17 ₱ 484.01
0.0000 0 55.6 0.00 225 0.00 ₱ 144.00
0.0231 0.0284 55.6 853.97 225 5.19 ₱ 2,086.15
0.0172 0.0211 55.6 634.38 225 3.86 ₱ 2,382.24
0.0000 0 55.6 0.00 225 0.00 ₱ 866.25
0.0382 0.047 55.6 1415.15 225 8.59 ₱ 2,616.75

0.0211 0.0259 55.6 780.77 225 4.74 ₱ 1,383.51
0.0260 0.0319 55.6 961.33 225 5.84 ₱ 2,645.17
0.0355 0.0437 55.6 1317.56 225 7.99 ₱ 2,250.54
0.0474 0.0583 55.6 1756.74 225 10.67 ₱ 3,825.41

OK, EDITION 26

LUBRICAN
AVERAGE HIGH T PER & OIL/LUBRICANT
LITER NT COST
LITER
0.0026 0.0032 55.6 97.60 225 0.59 ₱ 262.18

0.0068 0.0083 55.6 248.87 225 1.52 ₱ 611.39
0.0091 0.0112 55.6 336.71 225 2.05 ₱ 740.76
0.01715 0.0211 55.6 634.38 225 3.86 ₱ 1,410.24
0.0000 0 55.6 0.00 225 0.00 ₱ 168.75
0.0000 0 55.6 0.00 225 0.00 ₱ 150.00
0.0000 0 55.6 0.00 225 0.00 ₱ 170.00
0.0010 0.0012 55.6 36.60 225 0.23 ₱ 160.20

0.0021 0.0026 55.6 78.08 225 0.47 ₱ 344.80
0.0000 55.6 0.00 225 0.00 ₱ 2,246.50

0.0000 55.6 0.00 225 0.00 ₱ 2,680.75
0.0000 55.6 0.00 225 0.00 ₱ 3,333.88
0.0064 0.0078 55.6 234.23 225 1.43 ₱ 546.66
0.0092 0.0113 55.6 341.59 225 2.07 ₱ 796.66
0.0000 0 55.6 0.00 225 0.00 ₱ 391.00
0.0005 0.0006 55.6 19.52 225 0.11 ₱ 142.83

0.0000 0 55.6 0.00 225 0.00 ₱ 75.36
0.0000 0 55.6 0.00 225 0.00 ₱ 57.17
0.4111 0.012 55.6 36.60 225 92.50 ₱ 161.74
0.0000 0 55.6 0.00 225 0.00 ₱ 105.47
0.0000 0 55.6 0.00 225 0.00 ₱ 168.75
0.0000 0 55.6 0.00 225 0.00 ₱ 260.86
0.0000 0 55.6 0.00 225 0.00 ₱ 433.58
0.0000 0 55.6 0.00 225 0.00 ₱ 4,286.63
0.0000 0 55.6 0.00 225 0.00 ₱ 1,759.50
0.0000 0 55.6 0.00 225 0.00 ₱ 130.54

0.0000 0 55.6 0.00 225 0.00 ₱ 952.00
0.0000 0 55.6 0.00 225 0.00 ₱ 93.75
0.0000 0 55.6 0.00 225 0.00 ₱ 187.50
0.0000 0 55.6 0.00 225 0.00 ₱ 45.45
0.0000 0 55.6 0.00 225 0.00 ₱ 300.00
0.0000 0 55.6 0.00 225 0.00 ₱ 200.00
0.0000 0 55.6 0.00 225 0.00 ₱ 10.00
0.0000 0 55.6 0.00 225 0.00 ₱ 559.00
0.0000 0 55.6 0.00 225 0.00 ₱ 200.00
0.0000 0 55.6 0.00 225 0.00 ₱ 5,000.00
0.0000 0 55.6 0.00 225 0.00 ₱ 1,265.00
0.0000 0 55.6 0.00 225 0.00 ₱ 280.00
0.0000 0 55.6 0.00 225 0.00 ₱ 173.00

OK, EDITION 26

LUBRICAN
AVERAGE HIGH T PER & OIL/LUBRICANT
LITER NT COST
LITER
0.0000 0 55.6 0.00 225 0.00 ₱ 320.00
0.0000 0 55.6 0.00 225 0.00 ₱ 65,000.00
0.0000 0 55.6 0.00 225 0.00 ₱ 103,000.00
0.0000 0 55.6 0.00 225 0.00 ₱ 37,000.00

0.0000 0 55.6 0.00 225 0.00 ₱ 75.38
0.0000 0 55.6 0.00 225 0.00 ₱ 2,500.00
0.0000 0 55.6 0.00 225 0.00 ₱ 1,249.00
0.0000 0 55.6 0.00 225 0.00 ₱ 100.00
INPUT HERE FUEL CMPD
55.6
INPUT HERE OIL/LUBE CMPD
225
Department of Public Works and Highwa
Region VII
CEBU 4TH DISTRICT ENGINEERING O

PROJECT DATA :
Appropriation: 10,000,000.00
7887051.41
ESTIMATED DIRECT
OCM CP
COST
0 - 5M 15.00 10.00
5M - 50M 12.00 8.00
50M - 150M 10.00 8.00
150M - above 8.00 8.00
Mark-ups :
OCM = 12.00%
CP = 8.00%
VAT = 5.00%
EAO :
0 DA 0.0 %
0 LIP 0 % 2
1 ✘ GAA (INFRA, DOT, DTI) 2 %
EAO for Project = 2%
3.50% 50M - 150M
PROJECT LOCATION :
Check Source Box (Check 1 only) Stationing

0 PMSC (Alcoy) KM 0
1 DPWH Cebu 4th DEO KM 84000 84000
Use Source Stationing

KM 84000
Junction Stationing = 63.40 km (example: KM150+500 is 150.50)
Distance from = 25.00 km
Junction to Site
Type of Terrain Loaded Unloaded
FLAT 35 55
ROLLING 30 40
MOUNTAINOUS 20 30
SOURCE TO = Sta. 84000 - Sta. 63.4 = 20.6 km

JUNCTION 72.037
(Distance)
Select Terrain = ROLLING (Dropdown List)
Loaded Trip
Speed = 30 km/hr
Unloaded Trip
Speed = 40 km/hr
= 25.00 km
JUNCTION TO
SITE (Distance)
Select Terrain = MOUNTAINOUS (Dropdown List)
Loaded Trip
Speed = 20 km/hr
Unloaded Trip
Speed = 30 km/hr
ment of Public Works and Highways
Region VII
DISTRICT ENGINEERING OFFICE
OTE: FILL UP COLORED BOXES

WATER SUPPLY DATA :
Units Days
Mobilization Data = Prime Mover w/ Low Bed = 1 6.6
Dump Truck (10 cu.m. = 1 7
Check if 1% = 1.13 Check Values
0 is 150.50)
Convergence and Special Support Program, Construction/Rehabilitation of Water Supply/Septage and Sew
Local Program, Local Infrastructure Program, Water Management Facilities, Water Supply
er Supply/Septage and Sewerage/ Rain Water Collector Systems, Water Supply System
ITEM NO. DESCRIPTION QUANTITY UNIT QUANTITY
BLUE BOOK VOLUME II

1.00 L.S.
5.46 month
A.1.1(16) Operation and Maintenance of Field Office for the Engineer
Provision of 4x4 Pick Up Type Service Vehicle for the Engineer 5.46 month
A.1.2(2)
on Bare Rental Basis
Operation & Maintenance of 4x4 Pick Up Type Service Vehicle 5.46 month
A.1.2(5)
for the Engineer
TOTAL OF PART A

#REF! #REF!
#REF! #REF!
1.00 L.S.
3.00 each
1.00 L.S.
1.00 L.S.
1.00 L.S.
B.23 Staging Area
TOTAL OF PART B

61.50 cu.m.
900(1)c1 Structural Concrete, Class A, 28 Days
11,303.90 Kg
633.80 sq.m.
TOTAL OF PART B
PART C FINISHING AND OTHER CIVIL WORKS

#REF! #REF!
#REF! #REF!
TOTAL OF PART C
PART D ELECTRICAL
1.00 l.s.
1102(18) Solar Panel with inverter, battery and other devices
TOTAL OF PART D
PART I WATER SUPPLY

244.80 cu.m.
1600(1) Excavation Beneath Proposed Structures
DETAILED CALC
OUTPUT
ITEM NO. DESCRIPTION QUANTITY PER WORKERS
HOUR
Foreman
900(1)c1 Structural Concrete, Class A, 28 Days 61.50 0.27 Skilled Laborer
Unskilled Laborer
Foreman
902(1)a Reinforcing Steel (Deformed), Grade 40 11,303.90 143.44 Skilled Laborer
Unskilled Laborer
Foreman
903(2) Formworks and Falseworks 633.80 3.24 Skilled Laborer
Unskilled Laborer
Foreman
1016(1)a Waterproofing, Cement-Base 237.00 1.88 Skilled Laborer
Unskilled Laborer
Foreman
CHB Non Load Bearing (Including Reinforcing Steel), 10.00
1046(2)a1 672.00 Skilled Laborer
100mm
Unskilled Laborer
Foreman
1047(2)a Structural Steel, Trusses 559.50 85.00 Skilled Laborer
Unskilled Laborer
Foreman
1047(2)b Structural Steel, Purlins 753.60 90.45 Skilled Laborer
Unskilled Laborer
Foreman
1600(1) Excavation Beneath Proposed Structures 244.80 20.00 Skilled Laborer
Unskilled Laborer
Foreman
1601(1) Fill and Backfill 104.30 20.00 Skilled Laborer
Unskilled Laborer
A. TOTAL PERSONNEL/MAN-DAY
B. SERVICE LIFE, days
C. PURCHASE COST, Php
D. UNIT COST/MAN-DAYS (C/B)
E. DIRECT COST FOR PPE's (D x A(
ETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEAL
NO. OF
MAN- SAFETY SAFETY SAFETY WORKING RAIN
WORKERS PERSONN DAYS
DAYS HELMET SHOES VEST GLOVES COATS
EL
1 29 29 29 29 29 29 8.7
borer 1 29 29 29 29 29 29 8.7
Laborer 4 29 116 116 116 116 116 34.8
1 10 10 10 10 10 10 3
borer 3 10 30 30 30 30 30 9
Laborer 12 10 120 120 120 120 120 36
1 25 25 25 25 25 25 7.5
borer 2 25 50 50 50 50 50 15
Laborer 10 25 250 250 250 250 250 75
1 16 16 16 16 16 16 4.8
borer 1 16 16 16 16 16 16 4.8
Laborer 1 16 16 16 16 16 16 4.8
1 9 9 9 9 9 9 2.7
borer 2 9 18 18 18 18 18 5.4
Laborer 4 9 36 36 36 36 36 10.8
1 1 1 1 1 1 1 0.3
borer 5 1 5 5 5 5 5 1.5
Laborer 5 1 5 5 5 5 5 1.5
1 2 2 2 2 2 2 0.6
borer 2 2 4 4 4 4 4 1.2
Laborer 4 2 8 8 8 8 8 2.4
1 2 2 2 2 2 2 0.6
borer
Laborer 3 2 6 6 6 6 6 1.8
1 1 1 1 1 1 1 0.3
borer
Laborer 3 1 3 3 3 3 3 0.9
PERSONNEL/MAN-DAY 71 807 807 807 807 807 242.1
E LIFE, days 730.00 365.00 180.00 3.00 730.00
ASE COST, Php 952.00 980.00 455.00 39.25 300.00
OST/MAN-DAYS (C/B) 1.30000 2.68000 2.53000 13.08000 0.41000
COST FOR PPE's (D x A(Man-days)) 1,049.10 2,162.76 2,041.71 10,555.56 99.26
TY AND HEALTH
FACE BODY RUBBER EYE FACE
EAR MUFFS LANYARD
MASKS HARNESS BOOTS GOGGLES SHIELD
29 29
29 29
116 116
10 10
30 30
120 120
25 25
50 50
250 250
16 16 16
16 16 16
16 16 16
9 9 9
18 18 18
36 36 36
1 1
5 5
5 5
2 2 2
4 4 4
8 8 8
2 2 2
6 6 6
1 1 1
3 3 3
807 0 0 0 137 807 0
0.50 730.00 730.00 730.00 365.00 60.00 60.00
6.00 676.00 1,100.00 1,263.85 345.00 111.00 500.00
12.00000 0.93000 1.51000 1.73000 0.95000 1.85000 8.33000
9,684.00 0.00 0.00 0.00 130.15 1,492.95 0.00 27,215.49
27,215.49
SIGNAGE DESCRIPTION
ROAD AND BRIDGE WORK SITE TEMPORARY
SIGNAGE SIGN NO. Size (mm) Letters / Symbols
(Width x Height)
ROADWORK AHEAD Line 1 - Black 200 DM

T1-1 1800 X 600
(T1-1) Line 2 - Black 160 DM
WORKMEN AHEAD
T1-5 900 X 600 Black
(T1-5)
ENDWORK AHEAD Line 1 - Black 200 DM

T2-16 1800 X 600
(T2-16) Line 2 - Black 160 DM
Line 1 - White 120 DM

PREPARE TO STOP Line 2 - White 120 DM
T1-18 900 X 600
(T1-18) Line 3 - White 120 DM
SPEED RESTRICTION 600 x 800 Black 240 CDN

R4-1
(R4-1) (size B) Circle - 600 dia. Red
END SPEED RESTRICTION 600 x 800

(R4-2) R4-2 Symbol - 600 dia. Black
(size B)
TEMPORARY HAZARD MARKER 600 x 600 Chevrons

T5-5
(Chevron, T5-5) Type B-1 Black 177 wide at 45°
AGE DESCRIPTION MATERIAL REQUIREMENTS AND COST
Letters / Symbols Background Sign Panel Frame Consumables

(5% of Frame)
Cost
(A) Angle Bar (C)
(B)
Line 1 - Black 200 DM 3 pcs - 6m L50 x 50

Yellow Reflectorized ₱12,000.00 ₱2,040.00 ₱102.00
Line 2 - Black 160 DM x 3mm
Red / Orange
- Flourescent for day
2 pcs - 6m L50 x 50
Black use (Short Term) ₱5,500.00 ₱1,360.00 ₱68.00
x 3mm
- Flourescent for
night use (Long Term)
Line 1 - Black 200 DM 3 pcs - 6m L50 x 50

Line 2 - Black 160 DM x 3mm
Line 1 - White 120 DM

Line 2 - White 120 DM 2 pcs - 6m L50 x 50
Red Reflectorized ₱5,500.00 ₱1,360.00 ₱68.00
Line 3 - White 120 DM x 3mm
Black 240 CDN White Reflectorized 2 pcs - 6m L50 x 50

₱5,400.00 ₱1,360.00 ₱68.00
Circle - 600 dia. Red Red circle- Reflectorized x 3mm
2 pcs - 6m L50 x 50
Symbol - 600 dia. Black White Reflectorized ₱5,400.00 ₱1,360.00 ₱68.00
x 3mm
Chevrons 2 pcs - 6m L50 x 50

Black 177 wide at 45° x 3mm
ENTS AND COST
Labor Daily Rental Rate
(15% of Total (considering 3 years
Frame & Consumables)
and lifespan)
(E) = (A) + (B) +
(D) (C) + (D) (F) = (E) / (365 * 3)
₱321.30 ₱14,463.30 13.21
₱214.20 ₱7,142.20 6.52
₱321.30 ₱14,463.30 13.21
₱214.20 ₱7,142.20 6.52
₱214.20 ₱7,042.20 6.43
₱214.20 ₱7,042.20 6.43
₱214.20 ₱6,942.20 6.34

Project Name : CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water
Location : Municipality of Boljoon, Province of Cebu
Project Descriptio: Construction of Solar Power System and Additional Reservoir
BACK - UP COMPUTATION
EARTHWORK
A.) 800 (1) - Clearing and Grubbing
2 - Tank = 82.00 m2
2 - Power Room = 32.00 m2
Total Area = 114.00 m2
PLAIN AND REINFORCED CONCRETE WORK

B.) 900(1)c1 - Structural Concrete, Class A, 28 Days
Tank with Drain Box - 2 units

= 55.00 m3
Power Room - 2 units

FOOTING = 1.02 m3
COLUMNS = 0.61 m3
BEAMS = 1.12 m3
SLAB = 2.45 m3
WALL FOOTING = 1.26 m3
Total Volume = 61.50 m3
C.) 901(1) - Lean Concrete

= 2.50 m3
D.) 902(1)a - Reinforcing Steel (Deformed), Grade 40

16 mm Ø = 360.00 pcs
12 mm Ø = 1,180.00 pcs
Power Room - 2 units

FOOTING
12 mm Ø = 28.00 pcs
COLUMNS
16 mm Ø = 32.00 pcs
10 mm Ø = 64.00 pcs
BEAMS
16 mm Ø = 32.00 pcs
10 mm Ø = 74.00 pcs
SLAB
10 mm Ø = 60.00 pcs
WALL FOOTING
10 mm Ø = 34.00 pcs
Total Weight = 11,303.90 kgs
E.) 903(2) - Formworks and Falseworks

2 - Tank with Drain Box = 410.00 m2
2 - Power Room = 48.00 m2
2 sites - Mounting Structure = 175.80 m2

F.) 614(2) - Waterstop
= 1.00 L.S.
PVC Water Stop, 150 mm 64.00 m
G.) 1010(2)a - Doors, Flush
2 units - Flush type, Door = 3.36 m2

Area = 3.40 m2
H.) 1013(1) - Corrugated Metal Roofing, Gauge 26
Area of Roofing = 83.40 m2

I.) 1016(1)a - Waterproofing, Cement-Base
Area for 2 Tanks with = 237.00 m2

Drain box
J.) 1027(1) - Cement Plaster Finish

2 - Power Room = 142.80 m2
Area = 142.80 m2
K.) 1046(2)a1 - CHB Non Load Bearing (Including Reinforcing Steel), 100mm
2 - Power Room
Area = 71.40 m2
Area of slotted block
window = 4.80 m2
L.) 1047(2)a - Structural Steel, Trusses
weight of steel = 559.48 kgs

= 559.50 kgs
M.) 1047(2)b - Structural Steel, Purlins
weight of steel = 753.504 kgs

= 753.60 kgs
N.) 1100 (10) - Conduits, Boxes, & Fittings (Conduit Works/Conduit Rough-In)
= 1.00 l.s.
Cap, Service Entrance, 80mm dia.Rigid Steel Conduit

(RSC), 3 holes 2.00 pcs
Coupling RSC, 80 mm dia. 4.00 pcs

Conduit, body type LB, 80mm dia. 4.00 length
Conduit, body type PVC, 20mm dia. 50.00 length
Connector Solderless, 80mm dia., copper 8.00 pcs
Tape Electric, big, 3M 20.00 pcs
16mm x 3m Copper-Clad Grounding rod w/ clamp 2.00 pcs
PVC Octagonal Junction Box 6.00 pcs
PVC Utility Box 2 x 4 6.00 pcs
Tape, Rubber Big, 3M 4.00 pcs
Rack, Secondary, Heavy Duty, 4 spools, with insulator 4.00 pcs
O.) 1101 (33) - Wires and Wiring Devices
= 1.00 l.s.
2.0mm² THHN/THWN Stranded Wire 40.00 m

22mm² THW Stranded wire 130.00 m
Duplex Universal Convenience Outlet with grounding 2.00 set
P.) 1102(10) - Pole Mounted Distribution Transformer (OISC) with complete accessories, Pole Type
= 1.00 l.s.
a. Metering
Current Transformer 200:5 1.00 Unit
Pole Band, 4 way, GI, HD, 2 segments, 5'' min. dia 4.00 set
Hose, Liquid tight, 1'' Dia 12.00 mts
Connector, straight liquitight 1'' dia 2.00 mts
Wire, Insulated Copper, Stranded, #10 AWG, THW, Red 12.00 pc.
Wire, Insulated Copper, Stranded, #12 AWG, THW, White 12.00 pc.
Wire, Insulated Copper, Stranded, #10 AWG, THW, Red 15.00 pc.
Wire, Insulated Copper, Stranded, #12 AWG, THW, White 15.00 pc.
Meter Box 1.00 pc.
CT Box 1.00 pc.
b. Transformer Banking
Distribution Transformer, 13200/7620-240/120V 15kVA 1.00 pc
Hanger, Transformer, 1-Phase with Bolts, Galv, HD 2.00 pc
Cut-out Arrester comb, 100 A, 15KV 1.00 pc
Hanger, Cut-out Assembly 1.00 pc
Copper Wire, Stranded, #4, TW 6.00 pc
Clamp, Hotline, Bronze, #1/0-2/0 ACSR, AWG, with Terminal 1.00 pc
Conn. Compression YHD 300 2.00 pc
Clevis, Secondary Swinging, 1 3/4" Spool 2.00 pc
Spool Insulator 1- 3/4" 2.00 pc
Conn. Compression YHD 150 2.00 pc
Plug Terminal, Conn. Compression 6.00 pc
Q.) 1102(18) - Solar Panel with inverter, battery and other devices
= 1.00 l.s.
1-16Kw HYBRID INVERTER 2.00 lot

28- SOLAR PANEL 600W Mono
4-LITHIUM BATTERY 51.2V 200ah
Wires, Safety Devices, SPC Panelboard, Railings, Roof End
Clamp, Mid Clamp and Miscellaneous
Includes maintenance warranty : 1 year
Mounting Structure
G.I Pipes, 2 1/2" Ø, Schedule 40 360.00 m
G.I Pipes, 3" Ø, Schedule 40 540.00 m
Welding Electrodes 20.00 kg
Gravel ¾" (w/ haulage cost) 20.00 cu.m.
Sand (w/ haulage cost) 10.00 cu.m.
Portland Cement (w/ haulage cost) 182.00 bags
Reinforcing Steel Bar Deformed Grade 40 (w/ haulage) 5,626.10 kg
Paint Red Lead 3.00 gal
Steel plate (6 mm) 459.17 kg
J - Bolts (12 mm ) 106.50 kg
R.) 1103(1) - Lighting Fixtures and Lamps
= 1.00 l.s.
18 Watts LED Bulb with Vertical Downlight Fixture 4.00 pcs

Surface Type. 5", 1xE27
S.) 1201(1) - Water Pumping System
= 1.00 l.s.
1.00 set
3 Hp, 230 volts, single phase, 60 cycle, 340 rpm
discharge Submersible Pump with buit-in check valve,
strainer & cable guard with accessories
1.00 set
Motor Controller RVS (reduce Voltage Starter), 3 Hp,
230V with magnetic contractor, overlay relay circuit
breaker pilot lightpush button selector switch NEMA 2
enclosure
T.) 1201(12) - Valves and Pipe Fittings
= 1.00 l.s.
a. Reservoir and Piping Accessories

12.5 mm Milled Checkered Steel Plate 110.26 kg
- Overflow Pipe
G.I. 2 1/2" dia. 90 deg. elbow 4.00 pcs
2 1/2" G.I. Pipe Strap 8.00 pcs
Galvanized Expansion Shield Bolt 16.00 pcs
- Water Level Indicator

25 mm dia Transparent PVC Tube 10.00 m
G.I. 1/2" dia. 90 deg. elbow 4.00 pcs
-Drain Pipe
Gate Valve 3" Ø, Brass 2.00 pcs
-Vent Pipe
G.I. 2 1/2" dia. 90 deg. elbow 2.00 pcs
-Drain Box Fittings to Distribution

C.I. Gate Valve 3" Ø, Flange Type 2.00 pcs
Teflon Tape 10.00 roll
-Ladder Rung
Welding Electrods 20.00 kg
-Painting
Paint Red Lead 3.00 gal
b. Supply and Distribution Line Fittings

C.I. Gate Valve 2 1/2"" Ø, Flange Type 2.00 pcs
C.I. Gate Valve 3" Ø, Flange Type 3.00 pcs
U.) 1600(1) - Excavation Beneath Proposed Structures
2 - Tank with Drain Box = 181.25 cu. m.

2 - Power Room = 9.136 cu. m.
2 sites - Mounting Structure = 54.39 cu. m.
244.80 cu. m.
V.) 1601(1) - Fill and Backfill
2 - Tank with Drain Box = 53 cu. m.

2 - Power Room = 6.432 cu. m.
2 sites - Mounting Structure = 44.79 cu. m.
= 104.30 cu. m.
Prepared by: Checked:
SHANNEN C. MARABILES LENARD A. PANUGALINOG

ENGINEER I ENGINEER II
Planning & Design Section OIC - Chief Planning & Design Section
DETAILED QUANTITY CALCULATIONS
Project : CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water
WIDENING 1 : Sta. 00 + 000 - 00 + 045.00
WIDENING 2 : Sta. 00 + 000 - 00 + 040.00
STONE MASONRY : Sta. 00 + 000 - 00 + 060.00
STEEL SHEET PILE
: Sta. 00 + 000 - 00 + 019.60
FLOOD CONTROL
WIDENING 1
Area (sq. m.) Volume (cu. m.)
Station Interval Remarks
1047(2)a 1047(2)a 0 0
0 + 000.00 30.22 - BEGINNING OF PROJECT

20.00 2,615.20
0 + 020.00 231.30 -
20.00 2,675.60
0 + 040.00 36.26 -
### #VALUE! #VALUE! #VALUE!
#VALUE! - -
SUB-TOTAL #VALUE! - -
WIDENING 2
1701(1) 1701(1) 0 0
0 + 000.00 18.58 - BEGINNING OF PROJECT

20.00 797.50
0 + 020.00 61.17 -
### #VALUE! #VALUE! #VALUE!
#VALUE! 48.94 -
SUB-TOTAL #VALUE! #VALUE! #VALUE!
TOTAL #VALUE! #VALUE! #VALUE!
STONE MASONRY
1701(1) 1711(1) 1704(1)b 1701(1) 1711(1) 1704(1)b
0 + 000.00 1.830 6.560 0.750

20.00 27.300 131.200 18.000
0 + 020.00 0.900 6.560 1.050
20.00 47.500 131.200 19.400
0 + 040.00 3.850 6.560 0.890
20.00 91.100 131.200 25.100
0 + 060.00 5.260 6.560 1.620
SUB-TOTAL 165.900 393.600 62.500
STEEL SHEET PILE FLOOD CONTROL

1701(1) 1711(1) 1704(1)b 1701(1) 1711(1) 1704(1)b
0 + 000.00 0.450 - 7.330

10.40 4.580 249.180
0 + 010.40 0.430 - 40.590
0.00
0.710 - 49.300 END OF PROJECT
SUB-TOTAL 4.580 249.180
TOTAL 170.480 311.680
Prepared : Checked:

EQUIPMENT
DESCRIPTION MODEL
Concrete Screeder, Wacker Truss Screed, 5.50Hp

One Bagger Mixer
CONCRETING
Transit Mixer, All Models, 5ft³/min., 175Hp (US&W. Europe Makes)
EQUIPMENT
Transit Mixer, All Models, 5ft³/min., 175Hp (Japan & Other makes)
Concrete Batch Plant
ASPHALTING Asphalt Distributor, ROSCO/5ton, 3000USG, 100Hp
EQUIPMENT Asphalt Paver, NF220BIIVDM, 80Hp
Bulldozer, DX175, 167Hp DX175
Bulldozer with ripper, DX175, 167Hp DX176
Bulldozer, D6H SERIES II PSDS/DD, 167Hp D6H SERIES II PSDS/DD
EARTHMOVING
Bulldozer with ripper, D6H SERIES II PSDS/DD, 167Hp D6H SERIES II PSDS/DD
EQUIPMENT
Payloader LX80-2C, 1.5m³, 110 Hp
Motorized Road Grader, G710A, 140Hp
Motorized Road Grader with Scarifier, G710A
Pneumatic Tire Roller, 9-WHL, 9.00x20, 4PR, 10 MT, 107Hp
Vibratory Roller, SD100DC, 10mt, 125Hp
COMPACTION
Tandem Steel Roller, HD110, 11mt, 134Hp
EQUIPMENT
Tandem Steel Roller, CC421, 10.10mt, 123.40Hp
Plate Compactor, 400-500 Gasoline Engine, 5 Hp
LIFTING Truck Mounted Crane, All Model, 41-45mt, 246Hp
EQUIPMENT Truck Mounted Crane with Bucket, All Model, 41-45mt, 246Hp
Service Crane, All Model, 21-25mt, 145Hp
Backhoe, SOLAR 220 LC-3, 0.80m³, 138Hp
Backhoe with Breaker, SOLAR 220 LC-3, 0.80m³, 138Hp
EXCAVATING
Backhoe, SE 130 LC-2, 0.80m³, 99Hp
EQUIPMENT
Backhoe with Breaker, SE 130 LC-2, 0.80m³, 99Hp
Backhoe, Wheel Mounted, PW60N-1, 0.28m³, 50Hp
FOUNDATION Diesel Hammer, K25-DSL, 7500 kg-m
EQUIPMENT Drop Hammer
Dumptruck, All Models, 12 yd³, 290 Hp
HAULING Cargo Truck/Service Truck, All Models, 2-5 mt, 160 Hp
EQUIPMENT Cargo Truck/Service Truck, All Models, 9-10 mt, 270Hp
Water Truck/Pump, All Models, 16,000 L, 360Hp
Air Compressor, 356-450 cfm, 130Hp
AIR EQUIPMENT
Jack Hammer
Generator Set, 5kW - 6KVA
POWER Generator Set, 300kW - 375KVA
GENERATING
EQUIPMENT Generator Set, 700kW - 875KVA
Generator Set, 900kW - 1125KVA
Welding Machine, Gas/Diesel, 300Amp, 48Hp
SHOP
EQUIPMENT Welding Machine, Gas/Diesel, 500Amp, 70Hp
Welding Machine, Electric Driven/Dc Output, 500Amp
Concrete Vibrator, 2" Head Ø, Gasoline Drive
MISCELLANEOUS
EQUIPMENT
MISCELLANEOUS Concrete Saw, Blade Ø 14" Blade Ø , 4¾" Cutting Depth (7.5 Hp)
EQUIPMENT Bar Cutter, Single Phase, 25mm
Bar Bender, (Three Phase)
Power Broom, Towed Type
Applicator Machine
Kneading Machine
OTHERS Cutting Outfit
Demolition Hammer, Breaker (TE700-AVR)
Diamond Coring Machine (DD160 230V) w/ Water Pump (DWP-10)
Cargo Truck/Delivery Truck (5T)
Toyota Hilux Pick-up 4X4 G, 3.0 liter Diesel Engine

Toyota Hilux Pick-up 4X2 G, 2.5li. Diesel Engine, 4-Door, 5 seater
with fuel without fuel
FUEL FUEL
RENTAL RATE BARE RENTAL DRY RENTAL RATE
CONSUMPTIO PRICE PER
(Edition 26) RATE (Edition 25) (Edition 25)
N LI./HR. LITER
P 545.00 P 545.00 P 436.00 2.75 80.53
P 172.00 P 172.00 P 137.00 0.88 80.53
P 1,461.00 P 1,461.00 P 1,169.00 7.30 80.53
- P 1,318.00 P 1,054.00 6.60 80.53
P 1,759.50 P 1,759.50 44.00 80.53
P 936.00 P 936.00 P 749.00 4.68 80.53
P 1,833.00 P 1,833.00 P 1,466.00 9.00 80.53
P 3,642.00 P 3,642.00 P 2,914.00 18.00 80.53
P 4,188.30 P 4,188.30 P 3,351.10 21.00 80.53
- P 3,379.00 P 2,703.00 17.00 80.53
- P 3,885.85 P 3,108.45 19.50 80.53
P 1,733.00 P 1,733.00 P 1,366.00 9.00 80.53
P 2,173.00 P 2,173.00 P 1,738.00 11.00 80.53
P 2,824.90 P 2,824.90 P 2,259.40 14.00 80.53
P 561.00 P 561.00 P 505.00 1.50 80.53
P 1,846.00 P 1,846.00 P 1,569.00 7.00 80.53
P 2,061.00 P 2,061.00 P 1,751.00 7.75 80.53
- P 1,652.00 P 1,487.00 4.00 80.53
P 123.00 P 123.00 P 123.00 0.00 80.53
P 2,606.00 P 2,606.00 P 1,675.00 23.25 80.53
P 3,127.20 P 3,127.20 P 2,010.00 28.00 80.53
P 1,522.00 P 1,522.00 P 1,294.00 6.00 80.53
P 2,096.00 P 2,096.00 P 1,677.00 10.50 80.53
P 2,724.80 P 2,724.80 P 2,180.10 13.60 80.53
- P 1,537.00 P 1,229.00 7.70 80.53
- P 1,998.10 P 1,597.70 10.00 80.53
P 922.00 P 922.00 P 737.00 4.60 80.53
P 1,286.00 P 1,286.00 P 1,029.00 6.40 80.53
P 200.00 P 200.00 5.00 80.53
P 1,420.00 P 1,420.00 P 1,136.00 7.00 80.53
P 783.00 P 783.00 P 569.00 5.30 80.53
P 1,212.00 P 1,212.00 P 881.00 8.30 80.53
P 2,450.00 P 2,450.00 P 1,960.00 12.25 80.53
P 965.00 P 965.00 P 735.00 5.75 80.53
P 150.00 P 150.00 3.75 80.53
- - 80.53
P 872.87 P 872.87 21.80 80.53
P 2,147.27 P 2,147.27 53.70 80.53
P 2,659.44 P 2,659.44 66.50 80.53
P 371.00 P 371.00 P 297.00 1.85 80.53
P 539.00 P 539.00 P 431.00 2.70 80.53
P 391.00 P 391.00 P 312.00 2.00 80.53
P 57.17 P 91.25 P 91.25 80.53
P 32.63 P 32.63 P 32.63 80.53
P 105.47 P 219.75 P 219.75 80.53
P 168.75 P 351.50 P 351.50 80.53
P 130.54 P 130.54 3.26 80.53
P 93.75 P 93.75 2.34 80.53
P 187.50 P 187.50 4.69 80.53
P 45.45 P 45.45 80.53
P 129.37 P 129.37 3.23 80.53
P 245.00 P 245.00 6.13 80.53
P 783.00 P 783.00 19.58 80.53
BARE MONTH no dry rate

51,013.00 check edition 26 rate
42,902.00
AMOUNT
NEW BARE BARE
FUEL PER 40
RENTAL RATE MONTH
HR.
221.46 P 657.46 109.00 2.73
70.87 P 207.87 35.00 0.88
587.87 P 1,756.87 292.00 7.30
531.50 P 1,585.50 264.00 6.60
3,543.32 P 3,543.32 7,820.00 1,759.50 43.99
376.88 P 1,125.88 187.00 4.68
724.77 P 2,190.77 367.00 9.18
1,449.54 P 4,363.54 728.00 18.20
1,691.13 P 5,042.23 837.20 20.93 15% add
1,369.01 P 4,072.01 676.00 16.90
1,570.34 P 4,678.79 777.40 19.44
724.77 P 2,090.77 367.00 9.18
885.83 P 2,623.83 435.00 10.88
1,127.42 P 3,386.82 565.50 14.14 30% add
120.80 P 625.80 56.00 1.40
563.71 P 2,132.71 277.00 6.93
624.11 P 2,375.11 310.00 7.75
322.12 P 1,809.12 165.00 4.13
- P 123.00 - -
1,872.32 P 3,547.32 931.00 23.28
2,254.84 P 4,264.84 1,117.20 27.93 20% add
483.18 P 1,777.18 228.00 5.70 20% add
845.57 P 2,522.57 419.00 10.48
1,095.21 P 3,275.31 544.70 13.62 30% add
620.08 P 1,849.08 308.00 7.70
805.30 P 2,403.00 400.40 10.01 30% add
370.44 P 1,107.44 185.00 4.63
515.39 P 1,544.39 257.00 6.43
402.65 200.00 5.00
563.71 P 1,699.71 284.00 7.10
426.81 P 995.81 214.00 5.35
668.40 P 1,549.40 331.00 8.28
986.49 P 2,946.49 490.00 12.25
463.05 P 1,198.05 230.00 5.75
301.99 P 301.99 150.00 3.75
- 17,942.00 - -
1,755.55 116,383.00 872.87 21.82
4,324.46 286,303.00 2,147.27 53.68
5,355.25 357,592.00 2,659.44 66.49
148.98 P 445.98 74.00 1.85
217.43 P 648.43 108.00 2.70
161.06 P 473.06 79.00 1.98
- P 91.25 - -
- P 32.63 - 0.01 -
- P 219.75 - -
- P 351.50 - -
262.53 17,405.00 130.54 3.26
188.44 93.75 2.34
377.69 187.50 4.69
- 45.45 1.14
260.11 129.37 3.23
493.65 245.00 6.13
1,576.78 783.00 19.58
15% add
30% add
20% add
20% add
30% add
30% add
3rd Quarter CMPD
MATERIALS
DESCRIPTION PRICE
AGGREGATE BASE COURSE (CRUSHED GRADING A) = 1,000.00
AGGREGATE SUBBASE COURSE = 1,190.00
ASPHALT EMULSIFIED - SS1 =
ASPHALT HOT MIX =
BOULDERS = 1,000.00
COMMON BORROW = 750.00
COMMON WIRE NAILS = 80.00
CURING COMPOUND = 115.00
FILTER CLOTH = 170.00
G.I. PIPE 2"Ø (per lm.) = 379.67
GLASS BEADS = 2,625.00
LUMBER - COCO = 31.00
LUMBER - GOOD = 64.00

GRAVEL, G-1½" = 1,550.00
GRAVEL, G-3/4" = 1,405.00
LPG CYLINDER (per kg.) = 95.18
MARINE PLYWOOD - 1/2" = 896.50
PORTLAND CEMENT = 240.00
PRIMER (WHITE) = 180.00
PRIMER (YELLOW) = 180.00
PVC PIPE 2"Ø (per m) = 122.00
RC PIPE (610 mm Ø), Class II = 2,430.12
REINF. DEFORMED BARS, GRADE 40 = 65.00
SAND = 1,500.00
SELECTED BORROW =
STEEL FORMS : =
15 CM = 47.00
20 CM = 56.00
23 CM = 62.00
28 CM = 72.00
30 CM = 75.00
TARPAULIN = 32.00
THERMOPLASTIC PAINT (WHITE) = 1,848.00
THERMOPLASTIC PAINT (YELLOW = 1,700.00
TIE WIRE #16 = 95.00
FUEL - DIESEL = 55.60
READY MIXED CONCRETE CLASS "A" = 5,000.00
3mm Thick x 100 x 150 T-Bar =
Epoxy all purpose adhesive = 950.00 pioneer 1/2L set 0.11L coverage per 600x100 (0.5
10mm SS304 Stainless Steel Hex bolt and nuts with

washer = 25.00 set
4' x 8' x 1/2" Ordinary Plywood = 750.00
Corrugated Roofing, Gauge 26 (0.551mm x 2.44mm) = 360.00
Plain G.I. Sheet Flashing 0.701m = 115.00
Insulation Foam = 56.00
Umbrella Nails/ Tek Screw/ J-Bolt = 162.00
Concrete Nails #4 = 102.50
Common Nails #3 = 80.00
Jalousie Window 500x1200 = 787.00
Door Lockset = 850.00
LABOR
DESCRIPTION MONTHLY RATE DAILY RATE HOURLY RATE
FOREMAN 22,332.96 858.96 107.37
LEADMAN 20,481.76 787.76 98.47
SKILLED 16,144.96 620.96 77.62
UNSKILLED 12,444.64 478.64 59.83
TOTAL WORKING DAYS/MONTH = 26.00 cd
OCM AND PROFIT TOTAL

OCM PROFIT INDIRECT COST
Estimated Direct Cost (EDC) %OCM &
(% of EDC) (% of EDC) PROFIT
Up to 5M 15% 10% 25%
Above 5M up to 50M 12% 8% 20%
Above 50M up to 150M 10% 8% 18%
Above 150M 8% 8% 16%

pioneer 1/2L set 0.11L coverage per 600x100 (0.54 1/2Liters set)
3RD QT 2021 RCPC
PRICE
CLASS DIA
CEBU 2NDCEBU 3RDCEBU 4TH
II 12 750 900 977
II 18 1216 1140 1237.53
II 24 1850 1903
II 30 2400 2860
II 36 3248 3812
II 42 4000 4694.58
II 48 5500 6455.05
II 54
II 60
MATERIALS
DESCRIPTION PRICE
ROCK = 1,100.00
AGGREGATE BASE COURSE (CRUSHED GRADING A) = 570.00
AGGREGATE SUBBASE COURSE = 523.00
ASPHALT EMULSIFIED - SS1 =
ASPHALT HOT MIX =
BOULDERS = 920.00
COMMON BORROW = 300.00
COMMON WIRE NAILS ASSORTED = 80.00
CURING COMPOUND = 115.00
FILTER CLOTH = 170.00
G.I. PIPE 2"Ø (per lm.) = 308.33
GLASS BEADS = 2,625.00
LUMBER - COCO = 35.00
LUMBER - GOOD = 65.00
GRAVEL, G1 = 1,305.00
GRAVEL, G-1½" = 1,000.00
GRAVEL, G-3/4" = 1,405.00
LPG CYLINDER (per kg.) =
ORDINARY PLYWOOD - 1/4" = 490.00
ORDINARY PLYWOOD - 1/2" = 750.00
ORDINARY PLYWOOD - 3/4" = 1,251.00
PORTLAND CEMENT = 250.00
PRIMER (WHITE) = 180.00
PRIMER (YELLOW) = 180.00
PVC PIPE 2"Ø (per m) = 121.00
PVC PIPE 2½" Ø (per m) = 155.00

FINE AGGREGATES = 1,430.00
SELECTED BORROW =
STEEL SHEET PILES FY 36 =
STEEL SHEET PILES FY 50 =
STRUCTURAL STEEL ANGULAR BAR (A36) =
STRUCTURAL STEEL CHANNEL BAR (A36) =
STEEL FORMS : =
15 CM = 47.00
20 CM = 56.00
23 CM = 62.00
28 CM = 72.00
30 CM = 75.00
TARPAULIN = 30.00
THERMOPLASTIC PAINT (WHITE) = 1,848.00
THERMOPLASTIC PAINT (YELLOW = 1,914.00
TIE WIRE #16 = 82.00
FUEL - DIESEL = 80.43
Corrugated Roofing, Gauge 26 (0.551mm x 2.44mm) = 378.00
Pre-Painted Flashing Ga. 24 (0.701mm) x 2.44 m = 420.00
Ordinary Flashing Ga. 24 (0.701mm) x 2.44 m = 115.00
STEEL SHEET PILE = 100.00
WATERPROOFING CEMENT = 46.00
Epoxy all purpose adhesive = 950.00 pioneer 1/2L set 0.11L coverage per 600x100
10mm SS304 Stainless Steel Hex bolt and nuts with
washer = 25.00 set
Insulation Foam = 56.00
Umbrella Nails/ Tek Screw/ J-Bolt = 8.50
Concrete Nails #4 = 100.00
Jalousie Window 500x1200 = 787.00
Door Lockset = 850.00
LABOR
DESCRIPTION MONTHLY RATE DAILY RATE HOURLY RATE
FOREMAN 22,583.78 865.83 108.23
LEADMAN 20,712.63 794.09 99.26
SKILLED 16,326.62 625.94 78.24
UNSKILLED 12,584.32 482.47 60.31
TOTAL WORKING DAYS/MONTH = 26.00 cd
OCM AND PROFIT TOTAL

OCM PROFIT INDIRECT COST
Estimated Direct Cost
%OCM &
(EDC) (% of EDC) (% of EDC) PROFIT
Up to 5M 15% 10% 25%
Above 5M up to 50M 12% 8% 20%
Above 50M up to 150M 10% 8% 18%
Above 150M 8% 8% 16%

pioneer 1/2L set 0.11L coverage per 600x100 (0.54 1/2Liters set)
OFFICE OF THE DISTRICT ENGINEER
Cebu 4th District Engineering Office
CONVERGENCE AND SPECIAL SUPPORT PROGRAM -

Construction/Rehabilitation of Water Supply/Septage and
Sewerage/Rain Water Collectors Systems - Construction of Solar
Water System, Barangay El Pardo, Municipality of Boljoon, Province
of Cebu
FY 2023 GAA
Date: March 23, 2023
EXECUTIVE SUMMARY
Program of Work
FOR : MA. CHYMBELIN D. IBAL

DISTRICT ENGINEER
THRU : NORLANDO P. MANALO

OIC - ASSISTANT DISTRICT ENGINEER
1. SUBJECT : Approved Budget for the Contract (ABC)

Program of Works (POW)
Detailed Unit Price Analysis (DUPA)
2. PROJECT TITLE : CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation

of Water Supply/Septage and Sewerage/Rain Water Collectors Systems -
Construction of Solar Water System, Barangay El Pardo, Municipality of Boljoon,
Province of Cebu
3. LIMITS :
4. LOCATION : Municipality of Boljoon, Province of Cebu
5. IMPLEMENTING OFFICE : CEBU 4TH DEO
7. SOURCE OF FUNDS : GAA FY 2023
8. APPROPRIATION AMOUNT : P 10,000,000.00
LENARD A. PANUGALINOG
OIC - Chief Planning & Design Section
Region VII
CEBU 4TH DISTRICT ENGINEERING OFFICE
CONSTRUCTION MATERIALS PRICES :

3rd Quarter 2020
Tarpaulin = ₱30.00 Glass Jalousie Windows

Good Lumber (Braces) = ₱50.00 Flush Type Solid Door
Common Wire Nails = ₱60.00 Waterproofing (Cement-Based)
Marine Plywood (¼" x 4' x 8' ) = ₱450.00 CHB 100mm thk (Non Load Bearin
Marine Plywood (1/2" x 4' x 8' ) = ₱808.00 Teflon Tape
Aggregate Subbase Course = ₱497.00 CHB 150mm thk (Non Load Bearin
Aggregate Base Course (Crushed Grading A) = ₱525.00
Common Borrow = ₱400.00
Sand = ₱1,800.00
Gravel 1½ = ₱1,925.00
Gravel ¾ = ₱1,875.00
Portland Cement = ₱218.00
Reinforcing Steel Bar, Deformed, Grade 40 = ₱47.00
Tie Wires # 16 = ₱70.00
Tie Wires # 12 = ₱70.00
Ready Mix, Class A, 28 days =
RC Pipes (610 mm Ø), Class II = ₱1,500.00 610₱1,500.00
Boulders = ₱1,260.00
Curing Compound = ₱115.00
Steel Forms, 15 cm = ₱47.00

GI Pipe, 2"Ø = ₱1,600.00
PVC Pipe 2"Ø = ₱340.00
Asphalt, Hot Mix = ₱8,570.00

Asphalt -SSI = ₱75,000.00
Filter Cloth = ₱170.00

Thermoplastic Paint (White) = ₱1,700.00
Thermoplastic Paint (Yellow) = ₱1,842.00
Glass Beads = ₱2,625.00
Primer (White) = ₱208.00
Primer (Yellow) = ₱258.00
LPG Cylinder (per KG) = ₱83.00
Face Mask = ₱300.00
Face Shield =
Sanitizing Solution = ₱485.00
Ethyl Alcohol = ₱440.00
Disinfectant Spray = ₱545.00
Liquid Hand Soap = ₱160.00
G.I Pipes, 1" (25 mm Ø) = ₱1,596.00

G.I Pipes, 1½" (38 mm Ø) =
G.I Pipes, 2" (50 mm Ø) =
G.I Pipes, 2 1/2" (65 mm Ø) = ₱2,603.00
G.I Pipes, 3" (75 mm Ø) = ₱3,085.00
G.I Pipes, 4" (100 mm Ø) =
G.I Coupling, 1" (25 mm Ø) = ₱50.75

G.I Coupling, 1½" (38 mm Ø) = ₱87.00
G.I Coupling, 2" (50 mm Ø) = ₱89.30
G.I Coupling, 3" (75 mm Ø) = ₱190.00
G.I Coupling, 4" (100 mm Ø) = ₱422.70
G.I Coupling, 1½" x 1" (38 - 25 mm Ø) = ₱40.00

G.I Reducer, 2" x 1½" (50 - 38 mm Ø) = ₱62.00
G.I Reducer, 3" x 2" (75 - 50 mm Ø) = ₱190.00
G.I Reducer, 4" x 3" (100 - 75 mm Ø) = ₱300.00
G.I TEE, 1" (25 mm Ø) = ₱79.00

G.I TEE, 1½" (38 mm Ø) = ₱77.00
G.I TEE, 2" (50 mm Ø) = ₱113.00
G.I TEE, 3" (75 mm Ø) = ₱329.00
G.I TEE, 4" (100 mm Ø) =
G.I UNION, 1½" (38 mm Ø) = ₱119.00

G.I UNION, 2" (50 mm Ø) = ₱178.00
G.I UNION, 3" (75 mm Ø) = ₱225.00
G.I UNION, 4" (100 mm Ø) = ₱360.00
90° G.I ELBOW, 1" (25 mm Ø) = ₱66.00

90° G.I ELBOW, 1½" (38 mm Ø) =
45° G.I ELBOW, 1½" (38 mm Ø) =
90° G.I ELBOW, 1½" (38 mm Ø) =
45° G.I ELBOW, 1½" (38 mm Ø) =
90° G.I ELBOW, 2" (50 mm Ø) =
90° G.I ELBOW, 2 1/2" (65 mm Ø) ₱388.00
45° G.I ELBOW, 2" (50 mm Ø) = ₱89.00
90° G.I ELBOW, 3" (75 mm Ø) = ₱190.00
45° G.I ELBOW, 3" (75 mm Ø) = ₱190.00
90° G.I ELBOW, 4" (100 mm Ø) = ₱422.00
45° G.I ELBOW, 4" (100 mm Ø) = ₱422.00
PVC Pipes, 1" (25 mm Ø) = ₱141.00
PVC Pipes, 2" (50 mm Ø) = ₱156.05
PVC Pipes, 3" (75 mm Ø) = ₱227.74
PVC Pipes, 4" (100 mm Ø) = ₱480.10
PVC Pipes, 4" (100 mm Ø) = ₱481.10
PVC Pipes, 6" (150 mm Ø) =
uPVC Pipes, 8" (200 mm Ø) = ₱14,036.23
HDPE Pipes, 2" (50 mm Ø) = ₱109.25

HDPE Pipes, 3" (75 mm Ø) = ₱271.00
HDPE Pipes, 4" (100 mm Ø) = ₱579.00
Gate Valve 3" (75 mm Ø) = ₱4,500.00

CI 3" Gate Valve, Flange type = ₱9,000.00
CI 2 1/2" Gate Valve, Flange type = ₱8,000.00
Glass Jalousie Windows = ₱787.00
Flush Type Solid Door = ₱3,825.00
Waterproofing (Cement-Based) = ₱35.00
CHB 100mm thk (Non Load Bearing) = ₱15.00
Teflon Tape = ₱22.00
CHB 150mm thk (Non Load Bearing) = ₱16.00
=
=
Sanitizing Solution Canvass (Shopee - Central Visayas) Ethyl Alcohol (Shopee - Central Visayas)
400 450
570 300
485 532
260
480
620
440.3333
480
620
286.6667
620
#REF!
620
#REF!
620
#REF!
620
620
#REF!
#REF!
#REF!
(Shopee - Central Visayas)
450
300
532
260
480
620
480
620
620
620
620
620
620
DERIVATION OF HAULING COST FOR AGGREGATES MATERIALS
Project: CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water

Location: Municipality of Boljoon, Province of Cebu
A. Hauling from Magdugo River, Toledo City to Project Site:
Hauling Equiptment Used: Dumptruck 10.00 cu.m. BASED FROM RBIA INVENTORY
Total Hauling Distance = 102.192 km DESCRIPTION DISTANCE, km
Less Free Hauling Distance = 5.000 km
Net Hauling Distance = 97.192 km Source to K0057±845 via Uling, Naga 62
Loading Capacity = 10.00 cu.m. K0057±845 to N. Bacalso Ave to
Loading Time = 3.00 hr 39.2145
Junction (K0097+059)
Unloading Time = 2.00 hr Highway Junction to Project Site 0.977
Total Distance 102.1915
FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME
Source: Magdugo River, Toledo City
FORMULA: T = D/R
Where: T = Time, Time of travel (h)
D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)
ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

Road Surface Dump Truck Travel Speed (km/hr)
Terrain Condition Loaded Empty
Condition
Paved 35 55
Flat Unpaved 30 45
Paved 30 40
Rolling Unpaved 25 35
Paved 20 30
Mountanous Unpaved 10 25
Loading Time 3.00
Unloading Time 2.00
Allowance for Delay 10% of Cycle Time
Loading Time, min. 3.00

Loaded Travel Time, min:
First 200m @ 20kph 0.60
Succeeding 96791.5 @ 35 kph 165.93
Next 200m @ 20kph 0.60
Unloading and Manuever, min.: 2.00
First 200m @ 30kph 0.40
Succeeding 96791.5 @ 55 kph 105.59
Next 200m @ 30kph 0.40
Cycle Time 278.52
Allowance for Delay (10% of Cycle Time), min. 27.85
Total Cycle Time, T 306.37
TOTAL NO. OF = 8 hrs x 60 min ÷ 306.37 min

TRIP/DAY/TRUCK hr
= 1.57 TRIPS, say
= 2.00 TRIPS, say
VOLUME PER DAY = 2.00 TRIPS x 10.00 m³/ LOAD NOTE: Capacity of Dump Truck = 10m³
= 20.00 m³ Rental Rate = 20,933.99
HAULING COST = P 20,933.99

20 m³
= P 1,046.70 /m³
B. Other Detailed Unit Price for Hauling:
I. Labor
1.00 unit Laborer per hour 482.47 = P 482.47
II. PENRO Permits & Fees @ 1,953.20 = P 1,953.20

(Vol. of Hauled Materials per day x P 97.66 per cu.m.)
Direct Cost (Equipment + Labor) = P 2,435.67

Unit Price (Direct Cost/Volume of Hauled Materials per Day) = P 121.78
Hauling Cost Unit Price = P 1,046.70
Total Unit Price = P 1,168.48
Materials Price Hauling Cost Total

Boulders 1,000.00 1,168.48 2,168.48
Aggregate Sub base course 1,190.00 1,168.48 2,358.48
Crushed Aggregate Base Course 1,000.00 1,168.48 2,168.48
Gravel, G 1 1,305.00 1,168.48 2,473.48
Gravel, G 1-1/2 1,550.00 1,168.48 2,718.48
Gravel, G 2 -
Gravel, G 2-1/2 -
Gravel, G 3/4 1,405.00 1,168.48 2,573.48
Fine Aggregates 1,500.00 1,168.48 2,668.48
Common Borrow 750.00 1,168.48 1,918.48
Filling Materials -
Prepared by: Submitted by:

Page 67 of 119
DERIVATION OF HAULING COST FOR PORTLAND CEMENT

A. Hauling from DEO to Project Site:
Hauling Equiptment Used: Dumptruck 150 bags/trip BASED FROM RBIA INVENTORY
Less Free Hauling Distance = 5.00 km K0084+000 to Dalaguete to N. Bacalso
13.059
Net Hauling Distance = 9.04 km Ave Junction (K0097+059)
Highway Junction to Project Site 0.977
Total Distance 14.036
FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME Source: Cebu 4th DEO
FORMULA: T = D/R

Condition
Paved 35 55
Flat Unpaved 30 45
Paved 30 40
Paved 20 30
Loading Time, min. 10.00

Loaded Travel Time, min:
First 200m @ 20kph 0.60
Succeeding 8636 @ 35 kph 14.80
Next 200m @ 20kph 0.60
Unloading and Manuever, min.: 10.00
Return Empty, min:
First 200m @ 30kph 0.40
Next 200m @ 30kph 0.40
Cycle Time 46.23
Total Cycle Time T, min 50.85
TOTAL NO. OF = 8 hrs x 60 min ÷ 50.85 min

TRIP/DAY/TRUCK hr
= 9.44 TRIPS, say
= 10.00 TRIPS, say
BAGS PER DAY = 10.00 TRIPS 150
= 1,500.00 bags NOTE: Capacity of Cargo Truck (2-5MT)
Rental Rate of Cargo Truck (2-5MT) per day = ₱ 11,068.08
1500 bags Number of Bags per Trip = 150
= P 7.38 /bag
I. Labor
2.00 unit Laborer x Total Cycle Time T per day 482.47 = P 964.94
Direct Cost (Hauling Cost + Labor) = P 964.94

Unit Price (Direct Cost/Bags of Hauled Materials per Day) = P 0.64
Based on validated CMPD for 3rd Quarter CY 2023 = P 240.00

Total Cost of Cement Per Bag including Hauling Cost (Base Price + Labor Cost + Hauling Cost) = P 248.02

Page 68 of 119
DERIVATION OF HAULING COST FOR REINFORCING STEEL

A. Hauling from DEO to Project Site:
Hauling Equiptment Used: Dumptruck 10.00 cu.m. BASED FROM RBIA INVENTORY
Less Free Hauling Distance = 5.00 km K0084+000 to Dalaguete to N. Bacalso
13.059
Net Hauling Distance = 9.04 km Ave Junction (K0097+059)
Loading Capacity = 3,800.00 kg Highway Junction to Project Site 0.977
Manpower = 4.00 pax Total Distance 14.036
Laborer Capacity = 1,600.00 kg/man-hr
Loading/Unloading Time = 0.59 hr Source: Cebu 4th DEO
(1 Gang = 4 Laborer)
FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME
FORMULA: T = D/R

Condition
Paved 35 55
Flat Unpaved 30 45
Paved 30 40
Paved 20 30
Loading Time 0.59
Unloading Time 0.59
Allowance for Delay 10% of Cycle Time
Loading Time, hr 0.59

Loaded Travel Time, hr
First 200m @ 20kph 0.01
Next 200m @ 20kph 0.01
Unloading Time, hr 0.59
Return Empty, hr
First 200m @ 30kph 0.01
Next 200m @ 30kph 0.01
Cycle Time 1.62
Total Cycle Time, T 1.79
TOTAL NO. OF = 8 ÷ ### hr

TRIP/DAY/TRUCK
= 4.48 TRIPS, say
= 5.00 TRIPS, say
VOLUME PER DAY = 5.00 TRIPS x 3,800.00 kg/ LOAD NOTE: Capacity of Cargo Truck (9-10MT)
= 19,000.00 kg Rental Rate = 18,004.35

19000 kg
= P 0.95 per kg
I. Labor
4.00 unit Laborer x Total Cycle Time T per day 482.47 = P 3,448.80
Direct Cost = P 3,448.80

Unit Price (Direct Cost/Volume of Hauled Materials per Day) = P 0.18 per kg
Reinforcing Steel Bars Deformed Grade 40 (Based on validated CMPD for 3rd Quarter CY 2023) = P 65.00
Reinforcing Steel Bars Deformed Grade 60 (Based on validated CMPD for 3rd Quarter CY 2023) = P 67.45
Reinforcing Steel Grade 40 per KG including Hauling Cost (Base Price + Labor + Hauling Cost) = P 66.13 per kg
Reinforcing Steel Grade 60 per KG including Hauling Cost (Base Price + Labor + Hauling Cost) = P 68.58 per kg

Page 69 of 119
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
REGIONAL OFFICE VII
Poblcion, Dalaguete, Cebu
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water Appropriation : 10,000,000.00
Supply/Septage and Sewerage/Rain Water Collectors Systems - Construction of Solar Water System, Source of Fund : GAA FY 2023
Barangay El Pardo, Municipality of Boljoon, Province of Cebu Target Start Date : Upon Approval
Project ID : Total Project Duration : 142 C.D.
Project Description : Construction of Solar Power System and Additional Reservoir
2 - Reservoir
Solar Power System : 2 - 16kW (4.0m x 4.0m x 4.0m) : 2 - 64.00 cu.m.
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Project
PROJECT COMPONENT DESCRIPTION
Component ID
BLUE BOOK VOLUME II
PART A FACILITIES FOR THE ENGINEER 8.35% 658,704.06
PART B OTHER GENERAL REQUIREMENTS 5.33% 420,634.93
PART H MISCELLANEOUS STRUCTURES 0.58% 45,565.77
PART A EARTHWORK 0.03% 2,722.22
PART B PLAIN AND REINFORCED CONCRETE WORK (PLS. SEE FORM POW-2015-01C-00) 22.69% 1,789,312.38
PART C FINISHING AND OTHER CIVIL WORKS 6.26% 493,713.90
PART D ELECTRICAL 50.90% 4,014,494.95
PART E MECHANICAL 4.84% 381,855.93
PART I WATER SUPPLY 1.01% 80,047.27
Total 100% 7,887,051.41
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 1,111,568.59 A. Total Direct Cost 7,887,051.41
2. Materials 5,885,156.14 B. OCM and Profit 1,490,699.51
3. Rental of Equipment 890,326.70 C. Value Added Tax (5%) 468,887.58
4. Provisional Sum / Daywork D. Total Construction Cost 9,846,638.50
(PLS. SEE DETAILED UNIT PRICE ANALYSIS) 5. OCM and Profit 1,490,699.51 E. Eng'g & Administrative Overhead, 2.0% 200,000.00
6. Value Added Tax (5%) 468,887.58 F. RROW Acquisition
7. EAO, 2.0% 200,000.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 10,046,638.52 H. TOTAL ESTIMATED COST 10,046,638.50
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
SHANNEN C. MARABILES LENARD A. PANUGALINOG Name & Signature NORLANDO P. MANALO MA. CHYMBELIN D. IBAL
ENGINEER I ENGINEER II Position Title OIC - ASSISTANT DISTRICT ENGINEER DISTRICT ENGINEER
Planning & Design Section OIC - Chief Planning & Design Section Planning Division
REGIONAL OFFICE VII
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 142 Calendar Days
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
BLUE BOOK VOLUME II
AS SUBMITTED 658,704.06 8.00% 76,034.61 36,736.94 112,771.55 771,475.610

AS EVALUATED
AS SUBMITTED 420,634.93 8.00% 53,122.42 23,687.87 76,810.29 497,445.220

AS EVALUATED
AS SUBMITTED 45,565.77 20.00% 9,113.15 2,733.95 11,847.10 57,412.870

PART H MISCELLANEOUS STRUCTURES
AS EVALUATED
(Project ID) (Project Component ID - Description)
AS SUBMITTED 2,722.22 20.00% 544.44 163.33 707.77 3,429.990

PART A EARTHWORK
AS EVALUATED
AS SUBMITTED 1,789,312.38 20.00% 357,862.48 107,358.75 465,221.23 2,254,533.610

AS EVALUATED
AS SUBMITTED 493,713.90 20.00% 98,742.78 29,622.84 128,365.62 622,079.520

AS EVALUATED
AS SUBMITTED 4,014,494.95 20.00% 802,898.99 240,869.70 1,043,768.69 5,058,263.640

PART D ELECTRICAL
AS EVALUATED
AS SUBMITTED 381,855.93 20.00% 76,371.19 22,911.36 99,282.55 481,138.480

PART E MECHANICAL
AS EVALUATED
AS SUBMITTED 80,047.27 20.00% 16,009.45 4,802.84 20,812.29 100,859.560

PART I WATER SUPPLY
AS EVALUATED
AS SUBMITTED 7,887,051.41 20.00% 1,490,699.51 468,887.58 1,959,587.09 9,846,638.50

TOTAL
AS EVALUATED
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
SHANNEN C. MARABILES LENARD A. PANUGALINOG NORLANDO P. MANALO MA. CHYMBELIN D. IBAL

ENGINEER I ENGINEER II OIC - ASSISTANT DISTRICT ENGINEER DISTRICT ENGINEER
Planning. Section/Division OIC - Chief Planning & Design Section
REGIONAL OFFICE VII
APPROVED BUDGET FOR THE CONTRACT
ESTIMATED TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
DIRECT COST % VALUE COST
BLUE BOOK VOLUME II
1.00 L.S. 117,179.84 20% 23,435.97 7,030.79 30,466.76 147,646.600 147,646.60
5.46 month 137,420.77 20% 27,484.15 8,245.25 35,729.40 173,150.170 31,712.49

A.1.1(16) Operation and Maintenance of Field Office for the Engineer
Provision of 4x4 Pick Up Type Service Vehicle for the Engineer 5.46 month 278,530.98 0% - 13,926.55 13,926.55 292,457.530 53,563.65
A.1.2(2)
on Bare Rental Basis
Operation & Maintenance of 4x4 Pick Up Type Service Vehicle 5.46 month 125,572.47 20% 25,114.49 7,534.35 32,648.84 158,221.310 28,978.26
A.1.2(5)
for the Engineer
658,704.06 76,034.61 36,736.94 112,771.55 771,475.610
TOTAL OF PART A

1.00 L.S. 40,110.00 20% 8,022.00 2,406.60 10,428.60 50,538.600 50,538.60
3.00 each 14,058.24 20% 2,811.65 843.49 3,655.14 17,713.380 5,904.46

1.00 L.S. 116,807.79 8% 9,344.62 6,307.62 15,652.24 132,460.030 132,460.03

1.00 L.S. 84,938.13 0% - 4,246.91 4,246.91 89,185.040 89,185.04

1.00 L.S. 164,720.77 20% 32,944.15 9,883.25 42,827.40 207,548.170 207,548.17

B.23 Staging Area
420,634.93 53,122.42 23,687.87 76,810.29 497,445.22

TOTAL OF PART B

1.00 l.s. 45,565.77 20% 9,113.15 2,733.95 11,847.10 57,412.870 57,412.87
614(2) Waterstop
45,565.77 9,113.15 2,733.95 11,847.10 57,412.87

TOTAL OF PART H
Page 72 of 119
REGIONAL OFFICE VII
PART A EARTHWORK
114.00 sq. m. 2,722.22 20% 544.44 163.33 707.77 3,429.990 30.09
800 (1) Clearing and Grubbing
2,722.22 544.44 163.33 707.77 3,429.99

TOTAL OF PART A

61.50 cu.m. 533,644.79 20% 106,728.96 32,018.69 138,747.65 672,392.440 10,933.21
2.50 cu.m. 18,240.01 20% 3,648.00 1,094.40 4,742.40 22,982.410 9,192.96

901(1) Lean Concrete
11,303.90 Kg 914,501.09 20% 182,900.22 54,870.07 237,770.29 1,152,271.380 101.94

633.80 sq.m. 322,926.49 20% 64,585.30 19,375.59 83,960.89 406,887.380 641.98

1,789,312.38 357,862.48 107,358.75 465,221.23 2,254,533.61

TOTAL OF PART B

3.40 sq.m. 9,140.24 20% 1,828.05 548.41 2,376.46 11,516.700 3,387.26
1010(2)a Doors, Flush
83.40 sq. m. 50,637.67 20% 10,127.53 3,038.26 13,165.79 63,803.460 765.03

237.00 sq.m. 180,896.82 20% 36,179.36 10,853.81 47,033.17 227,929.990 961.73

1016(1)a Waterproofing, Cement-Base
142.80 sq. m. 33,131.25 20% 6,626.25 1,987.88 8,614.13 41,745.380 292.33

76.20 sq. m. 101,229.25 20% 20,245.85 6,073.76 26,319.61 127,548.860 1,673.87

1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel), 100mm
559.50 kg 52,087.24 20% 10,417.45 3,125.23 13,542.68 65,629.920 117.30

753.60 kg 66,591.43 20% 13,318.29 3,995.49 17,313.78 83,905.210 111.34

493,713.90 98,742.78 29,622.84 128,365.62 622,079.52

TOTAL OF PART C
Page 73 of 119
REGIONAL OFFICE VII
PART D ELECTRICAL
1.00 l.s. 41,006.33 20% 8,201.27 2,460.38 10,661.65 51,667.980 51,667.98
1100 (10) Conduits, Boxes, & Fittings (Conduit Works/Conduit Rough-In)
1.00 l.s. 36,112.52 20% 7,222.50 2,166.75 9,389.25 45,501.770 45,501.77

1101(33) Wires and Wiring Devices
Pole Mounted Distribution Transformer (OISC) with complete 1.00 l.s. 175,956.41 20% 35,191.28 10,557.38 45,748.66 221,705.070 221,705.07
1102(10)
accessories, Pole Type
1.00 l.s. 3,757,489.75 20% 751,497.95 225,449.39 976,947.34 4,734,437.090 4,734,437.09
1102(18) Solar Panel with inverter, battery and other devices
1.00 l.s. 3,929.94 20% 785.99 235.80 1,021.79 4,951.730 4,951.73

1103(1) Lighting Fixtures and Lamps
4,014,494.95 802,898.99 240,869.70 1,043,768.69 5,058,263.64

TOTAL OF PART D
PART E MECHANICAL
1.00 l.s. 131,250.00 20% 26,250.00 7,875.00 34,125.00 165,375.000 165,375.00
1201(1) Water Pumping System
1.00 l.s. 250,605.93 20% 50,121.19 15,036.36 65,157.55 315,763.480 315,763.48

1201(12) Valves and Pipe Fittings
381,855.93 76,371.19 22,911.36 99,282.55 481,138.48

TOTAL OF PART E
PART I WATER SUPPLY

244.80 cu.m. 75,349.52 20% 15,069.90 4,520.97 19,590.87 94,940.390 387.83
104.30 cu.m. 4,697.75 20% 939.55 281.87 1,221.42 5,919.170 56.75

1601(1) Fill and Backfill
80,047.27 16,009.45 4,802.84 20,812.29 100,859.56

TOTAL OF PART I
7,887,051.41 1,490,699.51 468,887.58 1,959,587.09 9,846,638.50

GRAND TOTAL
Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

Page 74 of 119
ITEMIZED BREAKDOWN
DIRECT COST
TOTAL UNIT COST
QUANTITY % DIRECT COST
(DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED
BLUE BOOK VOLUME II
A.1.1(3) Construction of Field Office for The Engineer 1.00 L.S. 117,179.84 117,179.84 147,646.60 1.49
A.1.1(16) Operation and Maintenance of Field Office for the Engineer 5.46 month 137,420.77 25,168.64 31,712.49 1.74
A.1.2(2) Construction of Field Office for The Engineer 5.46 month 278,530.98 51,013.00 53,563.65 3.53
A.1.2(5) Operation and Maintenance of Field Office for the Engineer 5.46 month 125,572.47 22,998.62 28,978.26 1.59
TOTAL OF PART A 658,704.06 8.35
B.4(10) Miscellaneous Survey and Staking 1.00 L.S. 40,110.00 40,110.00 50,538.60 0.51
B.5 Project Billboard/Sign Board 3.00 each 14,058.24 4,686.08 5,904.46 0.18
B.7 (2) Occupational Safety and Health Program 1.00 L.S. 116,807.79 116,807.79 132,460.03 1.48
B.9 Mobilization/Demobilization 1.00 L.S. 84,938.13 84,938.13 89,185.04 1.08
B.23 Staging Area 1.00 L.S. 164,720.77 164,720.77 207,548.17 2.09
TOTAL OF PART B 420,634.93 5.33
614(2) Waterstop 1.00 l.s. 45,565.77 45,565.77 57,412.87 0.58
TOTAL OF PART H 45,565.77 0.58
PART A EARTHWORK
800 (1) Clearing and Grubbing 114.00 sq. m. 2,722.22 23.88 30.09 0.03
TOTAL OF PART A 2,722.22 0.03
900(1)c1 Structural Concrete, Class A, 28 Days 61.50 cu.m. 533,644.79 8,677.15 10,933.21 6.77
901(1) Lean Concrete 2.50 cu.m. 18,240.01 7,296.00 9,192.96 0.23
902(1)a Reinforcing Steel (Deformed), Grade 40 11,303.90 Kg 914,501.09 80.90 101.94 11.59
903(2) Formworks and Falseworks 633.80 sq.m. 322,926.49 509.51 641.98 4.09
TOTAL OF PART B 1,789,312.38 22.69
Page 75 of 119
ITEMIZED BREAKDOWN
DIRECT COST
TOTAL UNIT COST
QUANTITY % DIRECT COST
(DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED
1010(2)a Doors, Flush 3.40 sq.m. 9,140.24 2,688.31 3,387.26 0.12
1013(1) Corrugated Metal Roofing, Gauge 26 83.40 sq. m. 50,637.67 607.17 765.03 0.64
1016(1)a Waterproofing, Cement-Base 237.00 sq.m. 180,896.82 763.28 961.73 2.29
1027(1) Cement Plaster Finish 142.80 sq. m. 33,131.25 232.01 292.33 0.42
1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel), 100mm 76.20 sq. m. 101,229.25 1,328.47 1,673.87 1.28
1047(2)a Structural Steel, Trusses 559.50 kg 52,087.24 93.10 117.30 0.66
1047(2)b Structural Steel, Purlins 753.60 kg 66,591.43 88.36 111.34 0.84
TOTAL OF PART C 493,713.90 6.26
PART D ELECTRICAL
1100 (10) Conduits, Boxes, & Fittings (Conduit Works/Conduit Rough-In) 1.00 l.s. 41,006.33 41,006.33 51,667.98 0.52
1101(33) Wires and Wiring Devices 1.00 l.s. 36,112.52 36,112.52 45,501.77 0.46
1102(10) Pole Mounted Distribution Transformer (OISC) with complete accessories, Pole Type 1.00 l.s. 175,956.41 175,956.41 221,705.07 2.23
1102(18) Solar Panel with inverter, battery and other devices 1.00 l.s. 3,757,489.75 3,757,489.75 4,734,437.09 47.64
1103(1) Lighting Fixtures and Lamps 1.00 l.s. 3,929.94 3,929.94 4,951.73 0.05
TOTAL OF PART D 4,014,494.95 50.90
PART E MECHANICAL
1201(1) Water Pumping System 1.00 l.s. 131,250.00 131,250.00 165,375.00 1.66
1201(12) Valves and Pipe Fittings 1.00 l.s. 250,605.93 250,605.93 315,763.48 3.18
TOTAL OF PART E 381,855.93 4.84
PART I WATER SUPPLY
1600(1) Excavation Beneath Proposed Structures 244.80 cu.m. 75,349.52 307.80 387.83 0.96
1601(1) Fill and Backfill 104.30 cu.m. 4,697.75 45.04 56.75 0.06
TOTAL OF PART I 80,047.27 1.01
GRAND TOTAL 7,887,051.41 - - 100.00
Page 76 of 119
FORM POW-2015-01C-00
DIRECT COST TOTAL MARK-UP ADJUSTED

ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
UNIT MATERIAL UNIT LABOR UNIT EQUIPMENT UNIT COST TOTAL % VALUE UNIT COST
BLUE BOOK VOLUME II

As Submitted 1.49 1.00 L.S. 46,426.23 46,426.23 15,413.20 15,413.20 55,340.41 55,340.41 117,179.84 117,179.84 20% 23,435.97 7,030.79 147,646.60 147,646.60
As Evaluated
Operation and Maintenance of Field Office for As Submitted 1.74 5.46 month - - 25,168.64 137,420.77 - - 25,168.64 137,420.77 20% 27,484.15 8,245.25 173,150.17 31,712.49
A.1.1(16)
the Engineer As Evaluated
Provision of 4x4 Pick Up Type Service Vehicle As Submitted 3.53 5.46 month - - - - 51,013.00 278,530.98 51,013.00 278,530.98 0% - 13,926.55 292,457.53 53,563.65
A.1.2(2)
for the Engineer on Bare Rental Basis As Evaluated
Operation & Maintenance of 4x4 Pick Up Type As Submitted 1.59 5.46 month 6,672.00 36,429.12 16,326.62 89,143.35 - - 22,998.62 125,572.47 20% 25,114.49 7,534.35 158,221.31 28,978.26
A.1.2(5)
Service Vehicle for the Engineer As Evaluated
As Submitted 8.35 82,855.35 241,977.32 333,871.39 658,704.06 76,034.61 36,736.94 771,475.61
TOTAL OF PART A
As Evaluated
As Submitted 0.51 1.00 L.S. 20,010.00 20,010.00 - - 20,100.00 20,100.00 40,110.00 40,110.00 20% 8,022.00 2,406.60 50,538.60 50,538.60
As Evaluated
As Submitted 0.18 3.00 each 4,215.60 12,646.80 427.71 1,283.13 42.77 128.31 4,686.08 14,058.24 20% 2,811.65 843.49 17,713.38 5,904.46
As Evaluated
As Submitted 1.48 1.00 L.S. 21,566.49 21,566.49 95,241.30 95,241.30 0.00 - 116,807.79 116,807.79 8% 9,344.62 6,307.62 132,460.03 132,460.03
As Evaluated
As Submitted 1.08 1.00 L.S. - - - - 84,938.13 84,938.13 84,938.13 84,938.13 0% - 4,246.91 89,185.04 89,185.04
As Evaluated
As Submitted 2.09 1.00 L.S. - - 137,420.77 137,420.77 27,300.00 27,300.00 164,720.77 164,720.77 20% 32,944.15 9,883.25 207,548.17 207,548.17
B.23 Staging Area
As Evaluated
As Submitted 5.33 54,223.29 233,945.20 132,466.44 420,634.93 53,122.42 23,687.87 497,445.22
TOTAL OF PART B
As Evaluated
As Submitted 0.58 1.00 l.s. 44,650.37 44,650.37 915.40 915.40 - - 45,565.77 45,565.77 20% 9,113.15 2,733.95 57,412.87 57,412.87
614(2) Waterstop
As Evaluated
As Submitted 0.58 44,650.37 915.40 - 45,565.77 9,113.15 2,733.95 57,412.87
TOTAL OF PART H
As Evaluated
Page 77 of 119


PART A EARTHWORK
As Submitted 0.03 114.00 sq. m. - - 228.85 52.18 11,710.69 2,670.04 23.88 2,722.22 20% 544.44 163.33 3,429.99 30.09
800 (1) Clearing and Grubbing
As Evaluated
As Submitted 0.03 - 52.18 2,670.04 2,722.22 544.44 163.33 3,429.99
TOTAL OF PART A
As Evaluated
As Submitted 6.77 61.50 cu.m. 6,164.74 379,131.51 427.71 97,422.83 250.64 57,090.45 8,677.15 533,644.79 20% 106,728.96 32,018.69 672,392.44 10,933.21
As Evaluated
As Submitted 0.23 2.50 cu.m. 5,395.86 13,489.65 427.71 2,995.17 250.64 1,755.19 7,296.00 18,240.01 20% 3,648.00 1,094.40 22,982.41 9,192.96
901(1) Lean Concrete
As Evaluated
As Submitted 11.59 11,303.90 Kg 70.73 799,524.85 1,066.67 84,060.93 392.29 30,915.31 80.90 914,501.09 20% 182,900.22 54,870.07 1,152,271.38 101.94
As Evaluated
As Submitted 4.09 633.800 sq.m. 272.30 172,583.74 698.69 136,675.23 69.87 13,667.52 509.51 322,926.49 20% 64,585.30 19,375.59 406,887.38 641.98
As Evaluated
As Submitted 22.69 1,364,729.75 321,154.16 103,428.47 1,789,312.38 357,862.48 107,358.75 2,254,533.61
TOTAL OF PART B
As Evaluated
As Submitted 0.12 3.40 sq.m. 1,840.00 6,256.00 246.78 2,622.04 24.68 262.20 2,688.31 9,140.24 20% 1,828.05 548.41 11,516.70 3,387.26
1010(2)a Doors, Flush
As Evaluated
As Submitted 0.64 83.40 sq. m. 444.45 37,067.13 307.09 12,336.85 30.71 1,233.69 607.17 50,637.67 20% 10,127.53 3,038.26 63,803.46 765.03
As Evaluated
As Submitted 2.29 237.00 sq.m. 619.65 146,857.05 244.82 30,945.25 24.48 3,094.52 763.28 180,896.82 20% 36,179.36 10,853.81 227,929.99 961.73
1016(1)a Waterproofing, Cement-Base
As Evaluated
As Submitted 0.42 142.80 sq. m. 153.90 21,976.92 505.95 10,140.30 50.60 1,014.03 232.01 33,131.25 20% 6,626.25 1,987.88 41,745.38 292.33
As Evaluated
CHB Non Load Bearing (Including Reinforcing As Submitted 1.28 76.20 sq. m. 1,200.31 91,463.62 445.64 8,877.85 44.56 887.78 1,328.47 101,229.25 20% 20,245.85 6,073.76 127,548.86 1,673.87
1046(2)a1
Steel), 100mm As Evaluated
As Submitted 0.66 559.50 kg 71.16 39,814.02 589.00 3,877.00 1,275.57 8,396.22 93.10 52,087.24 20% 10,417.45 3,125.23 65,629.92 117.30
As Evaluated
As Submitted 0.84 753.60 kg 72.35 54,522.96 505.95 4,215.41 942.56 7,853.06 88.36 66,591.43 20% 13,318.29 3,995.49 83,905.21 111.34
As Evaluated
As Submitted 6.26 397,957.70 73,014.70 22,741.50 493,713.90 98,742.78 29,622.84 622,079.52
TOTAL OF PART C
As Evaluated
PART D ELECTRICAL
Conduits, Boxes, & Fittings (Conduit As Submitted 0.52 1.00 l.s. 36,697.50 36,697.50 3,917.12 3,917.12 391.71 391.71 41,006.33 41,006.33 20% 8,201.27 2,460.38 51,667.98 51,667.98
1100 (10)
Works/Conduit Rough-In) As Evaluated
Page 78 of 119

As Submitted 0.46 1.00 l.s. 29,649.27 29,649.27 5,875.68 5,875.68 587.57 587.57 36,112.52 36,112.52 20% 7,222.50 2,166.75 45,501.77 45,501.77
1101(33) Wires and Wiring Devices
As Evaluated
Pole Mounted Distribution Transformer (OISC) As Submitted 2.23 1.00 l.s. 102,979.05 102,979.05 50,125.60 50,125.60 22,851.76 22,851.76 175,956.41 175,956.41 20% 35,191.28 10,557.38 221,705.07 221,705.07
1102(10)
with complete accessories, Pole Type As Evaluated
Solar Panel with inverter, battery and other As Submitted 47.64 1.00 l.s. 3,488,897.89 3,488,897.89 130,326.56 130,326.56 138,265.30 138,265.30 3,757,489.75 3,757,489.75 20% 751,497.95 225,449.39 4,734,437.09 4,734,437.09
1102(18)
devices As Evaluated
As Submitted 0.05 1.00 l.s. 2,289.00 2,289.00 1,491.76 1,491.76 149.18 149.18 3,929.94 3,929.94 20% 785.99 235.80 4,951.73 4,951.73
1103(1) Lighting Fixtures and Lamps
As Evaluated
As Submitted 50.90 3,660,512.71 191,736.72 162,245.52 4,014,494.95 802,898.99 240,869.70 5,058,263.64
TOTAL OF PART D
As Evaluated
PART E MECHANICAL
As Submitted 1.66 1.00 l.s. 131,250.00 131,250.00 - - - - 131,250.00 131,250.00 20% 26,250.00 7,875.00 165,375.00 165,375.00
1201(1) Water Pumping System
As Evaluated
As Submitted 3.18 1.00 l.s. 148,976.97 148,976.97 43,737.60 43,737.60 57,891.36 57,891.36 250,605.93 250,605.93 20% 50,121.19 15,036.36 315,763.48 315,763.48
1201(12) Valves and Pipe Fittings
As Evaluated
As Submitted 4.84 280,226.97 43,737.60 57,891.36 381,855.93 76,371.19 22,911.36 481,138.48
TOTAL OF PART E
As Evaluated
PART I WATER SUPPLY
As Submitted 0.96 244.80 cu.m. - - 289.16 3,539.32 5,866.85 71,810.20 307.80 75,349.52 20% 15,069.90 4,520.97 94,940.39 387.83
As Evaluated
As Submitted 0.06 104.30 cu.m. - - 286.86 1,495.97 613.96 3,201.78 45.04 4,697.75 20% 939.55 281.87 5,919.17 56.75
1601(1) Fill and Backfill
As Evaluated
As Submitted 1.01 - 5,035.29 75,011.98 80,047.27 16,009.45 4,802.84 100,859.56
TOTAL OF PART I
As Evaluated
As Submitted 100.00 5,885,156.14 1,111,568.59 890,326.70 7,887,051.41 1,490,699.51 468,887.58 9,846,638.50
GRAND TOTAL
As Evaluated
Page 79 of 119
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Cargo Truck/Service Truck, All Models, 2-5 mt, 160 Hp 1
2 4x4 Pick-Up Type Service Vehicle 1
3 Cargo Truck/Service Truck, All Models, 2-5 mt, 160 Hp 1
4 Dumptruck, All Models, 12 yd³, 290 Hp 2
5 One Bagger Mixer 1
6 Bar Cutter, Single Phase, 25mm 1
7 Bar Bender, (Three Phase) 1
8 Welding Machine, Gas/Diesel, 300Amp, 48Hp 2
9 Backhoe, SE 130 LC-2, 99Hp 0.80m³ 1
10 Cutting Oufit 1
11 Truck Mounted Crane (20-25 mt) 1
12 Payloader LX80-2C, 110 Hp 1.5m³ 1
13 Bulldozer, DX175, 167Hp 1
14 Plate Compactor, 400-500 Gasoline Engine, 5 Hp 1
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30 60
SUB-TOTAL 16 SUB-TOTAL
TOTAL
PROJECT NAME : CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water

LOCATION : CEBU PROVINCE
DERIVATION OF PROJECT DURATION

Per D.O. No. 44, S.2012
Formula :
C.D. = ( Dh - Dl ) x ( Ap - Al)
+ Dl
( Ah - Al )
Where :
Dh = Reference Duration (Higher)

Dl = Reference Duration (Lower)
Ah = Reference Amount (Higher)
Al = Reference Amount (Lower)
Ap = Appropriation, amount to be programmed
Dh = 162
Dl = 84
Ah = 20,000,000.00
Al = 5,000,000.00
Ap = 10,000,000.00
= ( 162 - 84 ) x ( 10,000,000.00 - 5,000,000.00 )

+ 84
( 20,000,000.00 - 5,000,000.00 )
= 110
= 110 Total Working Days
Computation for Pre-Determined Unworkable Days
= 110 Total Working Days = 4 (Total Working Days / ### days)

= 16 (estimated additional 4 days per month for the pre-determined unworkable days)
= 16 (estimated additional 4 days per month for Sundays)
Computation for Total
= Total Working Calendars Days + Pre-Determined Calendar Days

= 110 + 16 + 16
= 142 Total Contract Duration
SOURCE MAP
8.76 kms.
26.41 kms.
DEO OFFICE
K0084+000
5.05 km from source
SOURCE : PMSC
K0089+050
42.95 kms.
PROJECT SITE
K0131+000 - K0133+000
42.95 km from source
Municipality of Boljoon, Province of Cebu
DETAILED UNIT PRICE ANALYSIS (DUPA)
FORM-POW-2015-01D-00
ITEM NO. : A.1.1(3)
DESCRIPTION : Construction of Field Office for The Engineer
Quantity : 1.00 length = 3,492.00 lm
Output per hour - As Submitted : 1 L.S.
Output per hour - As Evaluated :
No. of
A.1 Designation No. of Hours Hourly Rate Amount
Person
Labor
Foreman 1 40.00 P 108.23 P 4,329.20

Skilled Laborer 2 40.00 P 78.24 P 6,259.20
Unskilled Laborer 2 40.00 P 60.31 P 4,824.80
Sub-Total for A.1 - As Submitted P 15,413.20

A.2 Labor
Sub-Total for A.2 - As Evaluated

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
B.1 Equipment
Cargo Truck/Service Truck, All Models, 2-5 mt, 160 Hp 1 40.00 P 1,383.51 P 55,340.41
-
Sub-Total for B.1 - As Submitted P 55,340.41

B.2 Equipment
Sub-Total for B.2 - As Evaluated

C.1 Total (A.1+ B.1) - As Submitted P 70,753.61
C.2 Total (A.2+ B.2) - As Evaluated
D.1 Output per hour - As Submitted 1.00 L.S.
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 + D.1) - As Submitted P 70,753.61
E.2 Direct Unit Cost (C.2 + D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount

F.1 Materials (Material cost was based on the prevailing market price submitted 3rd Quarter 2023)
Portland Cement (w/ haulage cost) bags 16.00 P 248.02 P 3,968.37

Sand (w/ haulage cost) cu.m. 0.88 P 2,668.48 P 2,334.92
Gravel ¾" (w/ haulage cost) cu.m. 1.75 P 2,573.48 P 4,503.60
Reinforcing Steel Bar Deformed Grade 40 (w/ haulage) kg 75.00 P 66.13 P 4,959.68
4"x4" Good Lumber bd.ft 10.67 P 64.00 P 682.88
2"x2" Good Lumber bd.ft 2.67 P 64.00 P 170.88
4' x 8' x 1/2" Ordinary Plywood pcs. 24.00 P 750.00 P 18,000.00
Corrugated Roofing, Gauge 26 (0.551mm x 2.44mm) m² 9.00 P 360.00 P 3,240.00
Ordinary Flashing Ga. 24 (0.701mm) x 2.44 m lm 27.00 P 115.00 P 3,105.00
Insulation Foam lm 4.00 P 56.00 P 224.00
Umbrella Nails/ Tek Screw/ J-Bolt pcs. 20.00 P 162.00 P 3,240.00
Concrete Nails #4 kg 1.00 P 102.50 P 102.50
Common Nails #3 kg 0.25 P 80.00 P 20.00
Common Nails #4 kg 1.00 P 80.00 P 80.00
Jalousie Window 500x1200 m² 1.20 P 787.00 P 944.40
Door Lockset set 1.00 P 850.00 P 850.00
Sub-Total for F.1 - As Submitted P 46,426.23

F.2 Materials
Sub-Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted P 117,179.84
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted 12% of G.1 P 14,061.58
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 P 9,374.39
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+H.1+I.1) P 7,030.79
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) P 147,646.61
K.1 Total Unit Cost - As Submitted (G.2 + H.2 + I.2 + J.2)
Prepared by : Checked/Reviewed by :

ITEM NO. : A.1.1(16)
DESCRIPTION : Operation and Maintenance of Field Office for the Engineer
Output per hour - As Submitted : 1 month
No. of
A.1 Designation No. of Month Monthly Rate Amount
Person
Labor
Unskilled Laborer 2 1 P 12,584.32 P 25,168.64

A.2 Labor

No. of
Name and Capacity No. of Hours Monthly Rate Amount
Units
B.1 Equipment
Sub-Total for B.1 - As Submitted -

B.2 Equipment

D.1 Output per hour - As Submitted 1.00 month

F.1 Materials
Sub-Total for F.1 - As Submitted -

F.2 Materials


ITEM NO. : A.1.2(2)
DESCRIPTION : Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis
No. of
Person
Labor
Sub-Total for A.1 - As Submitted -

A.2 Labor

No. of
Name and Capacity No. of Month Monthly Rate Amount
Units
B.1 Equipment
4x4 Pick-Up Type Service Vehicle 1 1 P 51,013.00 P 51,013.00

(Bare Rental Basis)

B.2 Equipment


F.1 Materials

F.2 Materials

H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted 0% of G.1 -
I.1 Contractor's Profit (CP) - As Submitted 0% of G.1 -

ITEM NO. : A.1.2(5)
DESCRIPTION : Operation & Maintenance of 4x4 Pick Up Type Service Vehicle for the Engineer
No. of
Person
Labor
Driver 1 1 P 16,326.62 P 16,326.62

A.2 Labor

No. of
Name and Capacity No. of Hours Monthly Rate Amount
Units
B.1 Equipment

B.2 Equipment


Diesel Fuel liters 120.00 P 55.60 P 6,672.00

F.2 Materials


ITEM NO. : B.3
DESCRIPTION : Permits and Clearances
Output per hour - As Submitted : 1.00 L.S.
No. of
Person
Labor

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

C.1 Total (A.1+ B.1) - As Submitted -
E.1 Direct Unit Cost (C.1 + D.1) - As Submitted -

F.1 Materials
Environmental Fees L.S. 1.00 P 5,000.00 P 5,000.00

F.2 Materials

J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+H.1+I.1) P 250.00

ITEM NO. : B.4(10)
DESCRIPTION : Miscellaneous Survey and Staking
Quantity : 1 length = 3,492.00 lm
No. of
Person
Labor

A.2 Labor

No. of
Units
B.1 Equipment
As-stake Survey w/ complete LS 1.00 P 20,100.00 P 20,100.00

surveying equipment

B.2 Equipment


F.1 Materials
As-stake Plan LS 1.00 P 20,010.00 P 20,010.00

F.2 Materials


ITEM NO. : B.5
DESCRIPTION : Project Billboard/Sign Board
Quantity : 3 length = 3,492.00 lm
Output per hour - As Submitted : 1 each
No. of
A.1 Designation No. of Days Hourly Rate Amount
Person
Labor
Foreman 1 1 P 108.23 P 108.23
Skilled 1 1 P 78.24 P 78.24
Unskilled 4 1 P 60.31 P 241.24
Sub-Total for A.1 - As Submitted P 427.71

A.2 Labor

No. of
Units
B.1 Equipment
Mnor Tools (10% of Sub-Total of Labor Cost) P 42.77
Sub-Total for B.1 - As Submitted P 42.77

B.2 Equipment

C.1 Total (A.1+ B.1) - As Submitted P 470.48
D.1 Output per hour - As Submitted 1.00 each
E.1 Direct Unit Cost (C.1 + D.1) - As Submitted P 470.48

Tarpaulin ft² 32.00 P 32.00 P 1,024.00

Good Lumber (Braces) bd.ft. 42.00 P 64.00 P 2,688.00
Common Wire Nails kgs. 0.42 P 80.00 P 33.60
Marine Plywood (¼" x 4' x 8' ) pc. 1.00 P 470.00 P 470.00

F.2 Materials

H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted 12% of G.1 P 562.33
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 P 374.89

ITEM NO. : B.7 (2)
DESCRIPTION : Occupational Safety and Health Program
No. of
A.1 Designation No. of Days Daily Rate Amount
Person
Labor
Working Days = 110 CD
Safety Practitioner / Officer (Full Time) 1 110.00 P 865.83 P 95,241.30
-
-
A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment


Safety Helmet man-days 807.00 P 1.30 P 1,049.10

Saftey Shoes man-days 807.00 P 2.68 P 2,162.76
Safety Vest man-days 807.00 P 2.53 P 2,041.71
Working Gloves man-days 807.00 P 13.08 P 10,555.56
Rubber Boots man-days 137.00 P 0.95 P 130.15
Rain Coats man-days 242.10 P 0.41 P 99.26
Face Masks man-days 807.00 P 5.00 P 4,035.00
Eye Goggles man-days 807.00 P 1.85 P 1,492.95

F.2 Materials


ITEM NO. : B.9
DESCRIPTION : Mobilization/Demobilization
No. of
A.1 Designation No. of Days Daily Rate Amount
Person
Labor

A.2 Labor

No. of
Name and Capacity No. of Days Daily Rate Amount
Units
B.1 Equipment
Cargo Truck/Service Truck, All Models, 2-5 mt, 160 Hp 1 2.00 P 11,068.08 P 22,136.17
Dumptruck, All Models, 12 yd³, 290 Hp 1 3.00 P 20,933.99 P 62,801.96

B.2 Equipment


F.1 Materials

F.2 Materials


ITEM NO. : B.23
DESCRIPTION : Staging Area
Quantity : 1.00 L.S. 3,492.00 lm
No. of
A.1 Designation No. of Months Monthly Rate Amount
Person
Labor
Watchman 2 5.46 P 12,584.32 P 137,420.77

A.2 Labor

No. of
Name and Capacity No. of Months Monthly Rate Amount
Units
B.1 Equipment
Space Rental - use for the storage of construction 1 5.46 P 5,000.00 P 27,300.00
related equipment and materials such as vehicles &
stockpiles

B.2 Equipment



F.2 Materials


ITEM NO. : 800 (1)
DESCRIPTION : Clearing and Grubbing
Output per hour - As Submitted : 500.00 sq. m.
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23

Unskilled Laborer 2 1 P 60.31 P 120.62

A.2 Labor

No. of
Units
B.1 Equipment
Dumptruck, All Models, 12 yd³, 290 Hp 2 1 P 2,616.75 P 5,233.50

Payloader LX80-2C, 1.5m³, 110 Hp 1 1 P 2,090.77 P 2,090.77
Bulldozer, DX175, 167Hp 1 1 P 4,363.54 P 4,363.54
Minor Tools (10% of Labor) P 22.89

B.2 Equipment

D.1 Output per hour - As Submitted 500.00 sq. m.

F.1 Materials (Material cost was based on the prevailing market price submitted 4th Quarter 2022)

F.2 Materials

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted P 23.88
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) P 30.09

ITEM NO. : 900(1)c1
DESCRIPTION : Structural Concrete, Class A, 28 Days
Output per hour - As Submitted : 0.27 cu.m.
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23

Skilled Laborer 1 1 P 78.24 P 78.24

A.2 Labor

No. of
Units
B.1 Equipment
One Bagger Mixer 1 1.00 P 207.87 P 207.87

Minor Tools (10% of Labor Cost) P 42.77

B.2 Equipment

D.1 Output per hour - As Submitted 0.27 cu.m.



F.2 Materials


ITEM NO. : 901(1)
DESCRIPTION : Lean Concrete
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23


A.2 Labor

No. of
Units
B.1 Equipment


B.2 Equipment




F.2 Materials


ITEM NO. : 902(1)a
DESCRIPTION : Reinforcing Steel (Deformed), Grade 40
Quantity : 11,303.90 length = 3,492.00 lm
Output per hour - As Submitted : 143.438 Kg
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23


A.2 Labor

No. of
Units
B.1 Equipment
Bar Cutter, Single Phase, 25mm 1 0.50 P 219.75 P 109.88

Bar Bender, (Three Phase) 1 0.50 P 351.50 P 175.75

B.2 Equipment

D.1 Output per hour - As Submitted 143.438 Kg

Reinforcing Steel Bar Deformed Grade 40 (w/ haulage) kg 1.000 P 66.13 P 66.13
#16 Galvanized Iron Wire kg 0.015 P 82.00 P 1.23
Minor Tools (5% of Material Cost) P 3.37
Sub-Total for F.1 - As Submitted P 70.73

F.2 Materials


ITEM NO. : 903(2)
DESCRIPTION : Formworks and Falseworks
Output per hour - As Submitted : 3.24 sq.m.
No. of
Person
Labor
INSTALLATION:
Foreman 1 1 P 108.23 P 108.23
STRIPPING:
Foreman 1 0.41 P 108.23 P 44.37
Unskilled Laborer 6 0.41 P 60.31 P 148.36

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted 3.24 0

Ordinary Plywaood (1/2" x 4" x 8") - 3 uses pcs 0.35 P 750.00 P 86.75
Good Lumber - 3 uses bd-ft 7.19 P 65.00 P 155.78
Common Wire Nails Assorted kg 0.21 P 80.00 P 16.80
Consumables (5% of Material Cost) P 12.97

F.2 Materials


ITEM NO. : 614(2)
DESCRIPTION : Waterstop
Output per hour - As Submitted : 1.00 l.s.
No. of
Person
Labor
Foreman 1.00 4.00 P 108.23 P 432.92

Unskilled Laborer 2.00 4.00 P 60.31 P 482.48

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted 1.00 l.s.

PVC Water Stop, 150 mm m 64.00 P 664.44 P 42,524.16
Consumables (5% of Materials Cost) P 2,126.21

F.2 Materials


ITEM NO. : 1002(1)f
DESCRIPTION : Galvanized Iron Pipes with Fittings, 65mm dia.
Quantity : : length = 3,492.00 lm
Output per hour - As Submitted : 1.00 Meters
No. of
Person
Labor
Foreman 1.00 1.50 P 108.23 P 162.35

Skilled Laborer 1.00 1.50 P 78.24 P 117.36

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted 1.00 Meters

G.I Pipes, 2 1/2" Ø m 1.00 P 433.83 P 433.83

Consumables (5% of Materials Cost) P 21.69

F.2 Materials


ITEM NO. : 1002(2)g
DESCRIPTION : Galvanized Iron Pipes with Fittings, 75mm dia.
Quantity : #REF! length = 3,492.00 lm
Output per hour - As Submitted : 1.00 Meters
No. of
Person
Labor
Foreman 1.00 1.50 P 108.23 P 162.35


A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted 1.00 Meters

G.I Pipes, 3" Ø m 1.00 P 514.17 P 514.17


F.2 Materials


ITEM NO. : 1005(7)
DESCRIPTION : Louver Window
No. of
Person
Labor
Foreman 1.00 1.50 P 108.23 P 162.35


A.2 Labor

No. of
Units
B.1 Equipment
Welding Machine, Electric Driven/Dc Output, 500Amp 1 0.25 P 473.06 P 118.27


B.2 Equipment


Fixed Louver Steel Window m 1.00 P 621.00 P 621.00

F.2 Materials


ITEM NO. : 1010(2)a
DESCRIPTION : Doors, Flush
No. of
Person
Labor
Foreman 1 1.00 P 108.23 P 108.23

Skilled Laborer 1 1.00 P 78.24 P 78.24

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted 0.32 sq.m.

Hollow Core Flush Door sq.m. 1.00 P 900.00 P 900.00

Hinge pair 1.00 P 90.00 P 90.00
Lock Set set 1.00 P 850.00 P 850.00

F.2 Materials


ITEM NO. : 1704(4)
DESCRIPTION : Gravel Fill
No. of
Person
Labor
Foreman 1 1 #REF! #REF!

Unskilled Laborer 2 1 #REF! #REF!
Sub-Total for A.1 - As Submitted #REF!

A.2 Labor

No. of
Units
B.1 Equipment
Motorized Road Grader, G710A 1 1 #REF! #REF!

Vibratory Roller (10 MT), SD100DC 1 1 #REF! #REF!
Water Truck/Pump (16,000 L) 1 0.25 #REF! #REF!
Sub-Total for B.1 - As Submitted #REF!

B.2 Equipment

C.1 Total (A.1+ B.1) - As Submitted #REF!
E.1 Direct Unit Cost (C.1 + D.1) - As Submitted #REF!

Common Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 #REF! #REF!
Sub-Total for F.1 - As Submitted #REF!

F.2 Materials

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted 12% of G.1 #REF!
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+H.1+I.1) #REF!
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) #REF!

ITEM NO. : 1013(1)
DESCRIPTION : Corrugated Metal Roofing, Gauge 26
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23


A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment


F.1 Materials
Corrugated Roofing Sheet sq.m. 1.05 P 330.00 P 346.50

Tek Screw J-bolt with washer pc 10.00 8.50 P 85.00

F.2 Materials


ITEM NO. : 1016(1)a
DESCRIPTION : Waterproofing, Cement-Base
No. of
Person
Labor
Foreman 1 1.00 P 107.37 P 107.37


A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted 1.88 sq.m.

Waterproofing Cementitious gals 0.81 P 765.00 P 619.65

F.2 Materials


ITEM NO. : 1027(1)

DESCRIPTION : Cement Plaster Finish
No. of
Designation No. of Hours Hourly Rate Amount
A.1 Person
Labor
Foreman 1 1 P 108.23 P 108.23

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

F.1 Materials
Sand (w/ haulage cost) cu.m. 0.027 P 2,668.48 P 72.05

Portland Cement (w/ haulage cost) bags 0.330 P 248.02 P 81.85

F.2 Materials


ITEM NO. : 1046(2)a1
DESCRIPTION : CHB Non Load Bearing (Including Reinforcing Steel), 100mm
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23

A.2 Labor

No. of
Units
B.1 Equipment


B.2 Equipment


100 mm thk CHB (Non Load Bearing) pcs 13.00 P 15.00 P 195.00
Slotted Block Concrete (0.20m x 0.20m) pcs 25.00 P 22.00 P 550.00
Portland Cement (w/ haulage cost) bag 0.53 P 248.02 P 130.21
Sand (w/ haulage cost) cu.m. 0.04 P 2,668.48 P 106.74
Reinforcing Steel Bar Deformed Grade 40 (w/ haulage) kg 3.24 P 66.13 P 214.26
#16 Galvanized Iron Wire kg 0.05 P 82.00 P 4.10

F.2 Materials


ITEM NO. : 1047(2)a
DESCRIPTION : Structural Steel, Trusses
Output per hour - As Submitted : 85.00 kg
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23

Erection

A.2 Labor

No. of
Units
B.1 Equipment
Welding Machine, Gas/Diesel, 300Amp, 48Hp 1 0.75 P 445.98 P 334.49

Cutting Oufit 1 0.25 P 45.45 P 11.36
Truck Mounted Crane (20-25 mt) 1 0.49 P 1,777.18 P 870.82

B.2 Equipment


F.1 Materials
Structural Steel Truss, A36 Tubular Rafter

90x90x2.5mm kg 1.00 P 62.00 P 62.00
Acetylene kg 0.011 85.00 P 0.93
Oxygen kg 0.022 47.00 P 1.03
Welding Electrodes kg 0.020 190.00 P 3.80

F.2 Materials


ITEM NO. : 1047(2)b
DESCRIPTION : Structural Steel, Purlins
Output per hour - As Submitted : 90.45 kg
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23


A.2 Labor

No. of
Units
B.1 Equipment
Welding Machine, Gas/Diesel, 300Amp, 48Hp 2 1 P 445.98 P 891.96


B.2 Equipment

D.1 Output per hour - As Submitted 90.45 kg

Structural Steel, Purlins (Light Gage Steel Purlins)

62.00
100x60x2.5mm kg 1.050 P 65.10
Welding Electrodes kg 0.020 190.00 P 3.80

F.2 Materials


ITEM NO. : 1047(6)
DESCRIPTION : Structural Steel, Purlins
Output per hour - As Submitted : 1.00 L.s.
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23


A.2 Labor

No. of
Units
B.1 Equipment
Welding Machine, Electric Driven/Dc Output, 500Amp 2 1 P 473.06 P 946.12


B.2 Equipment

D.1 Output per hour - As Submitted 1.00 L.s.

Structural Steel Purlins kg 1.050 56.00 P 58.80

Welding Electrods kg 0.020 190.00 P 3.80

F.2 Materials


ITEM NO. : 1100 (10)

DESCRIPTION : Conduits, Boxes, & Fittings (Conduit Works/Conduit Rough-In)
No. of
Designation No. of Hours Hourly Rate Amount
A.1 Person
Labor
Foreman 1 16 P 107.37 P 1,717.92
Skilled Laborer 1 16 P 77.62 P 1,241.92

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

F.1 Materials
-Conduits, Boxes and Fittings

Cap, Service Entrance, 80mm dia.Rigid Steel
Conduit (RSC), 3 holes pcs 2.00 P 1,450.00 P 2,900.00
Coupling RSC, 80 mm dia. pcs 4.00 P 224.50 P 898.00
Conduit, body type LB, 80mm dia. length 4.00 P 2,684.00 P 10,736.00
Conduit, body type PVC, 20mm dia. length 50.00 P 201.00 P 10,050.00
Connector Solderless, 80mm dia., copper pcs 8.00 P 345.00 P 2,760.00
Tape Electric, big, 3M pcs 20.00 P 38.00 P 760.00
16mm x 3m Copper-Clad Grounding rod w/ clamp pcs 2.00 P 755.00 P 1,510.00
PVC Octagonal Junction Box pcs 6.00 P 42.00 P 252.00
PVC Utility Box 2 x 4 pcs 6.00 P 34.00 P 204.00

Tape, Rubber Big, 3M pcs 4.00 P 120.00 P 480.00
Rack, Secondary, Heavy Duty, 4 spools, with pcs P 1,100.00 P 4,400.00
4.00
insulator

F.2 Materials


ITEM NO. : 1101(33)
DESCRIPTION : Wires and Wiring Devices
No. of
Person
Labor
Foreman 1 24 P 107.37 P 2,576.88

Unskilled Laborer 1 24 P 59.83 P 1,435.92

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment


F.1 Materials
2.0mm² THHN/THWN Stranded Wire m 40.00 22.00 P 880.00

3.5mm² THHN/THWN Stranded Wire m 150.00 33.00 P 4,950.00
8.0mm² THHN/THWN Stranded Wire m 20.00 69.00 P 1,380.00
22mm² THW Stranded wire m 130.00 159.58 P 20,745.40
Duplex Universal Convenience Outlet with grounding set 2.00 141.00 P 282.00

F.2 Materials


ITEM NO. : 1102(10)
DESCRIPTION : Pole Mounted Distribution Transformer (OISC) with complete accessories, Pole Type
No. of
Person
Labor
Foreman 1 80 P 108.23 P 8,658.40

A.2 Labor

No. of
Units
B.1 Equipment
Welding Machine, Gas/Diesel, 300Amp, 48Hp 1 40 P 445.98 P 17,839.20

Minor Tools (10% of Labor) P 5,012.56

B.2 Equipment


a. Metering
Current Transformer 200:5 Unit 1.00 6,500.00 P 6,500.00
Pole Band, 4 way, GI, HD, 2 segments, 5'' min. dia set 4.00 275.00 P 1,100.00
Hose, Liquid tight, 1'' Dia mts 12.00 68.00 P 816.00
Connector, straight liquitight 1'' dia mts 2.00 73.21 P 146.42
Wire, Insulated Copper, Stranded, #10 AWG, THW, Red pc. 12.00 36.00 P 432.00
Wire, Insulated Copper, Stranded, #12 AWG, THW, White pc. 12.00 30.00 P 360.00
Wire, Insulated Copper, Stranded, #10 AWG, THW, Red pc. 15.00 36.00 P 540.00
Wire, Insulated Copper, Stranded, #12 AWG, THW, White pc. 15.00 30.00 P 450.00
Meter Box pc. 1.00 350.00 P 350.00

CT Box pc. 1.00 850.00 P 850.00
b. Transformer Banking
Distribution Transformer, 13200/7620-240/120V 15kVA pc 1.00 75,400.00 P 75,400.00
Hanger, Transformer, 1-Phase with Bolts, Galv, HD pc 2.00 650.00 P 1,300.00
Cut-out Arrester comb, 100 A, 15KV pc 1.00 6,250.00 P 6,250.00
Hanger, Cut-out Assembly pc 1.00 P 640.00 P 640.00
Copper Wire, Stranded, #4, TW pc 6.00 P 72.68 P 436.08
Clamp, Hotline, Bronze, #1/0-2/0 ACSR, AWG, with Terminal pc 1.00 P 400.18 P 400.18
Conn. Compression YHD 300 pc 2.00 P 75.00 P 150.00
Clevis, Secondary Swinging, 1 3/4" Spool pc 2.00 79.17 P 158.34
Spool Insulator 1- 3/4" pc 2.00 30.00 P 60.00
Conn. Compression YHD 150 pc 2.00 45.00 P 90.00
Plug Terminal, Conn. Compression pc 6.00 366.00 P 2,196.00
Consumables (5% of B) P 4,354.03

F.2 Materials


ITEM NO. : 1102(18)
DESCRIPTION : Solar Panel with inverter, battery and other devices
No. of
Person
Labor
Foreman 1 208 P 108.23 P 22,511.84

A.2 Labor

No. of
Units
B.1 Equipment

Cutting Oufit 1 128 P 45.45 P 5,817.60
One Bagger Mixer 1 80 P 207.87 P 16,629.60
Bar Cutter, Single Phase, 25mm 1 80 P 219.75 P 17,580.00
Bar Bender, (Three Phase) 1 80 P 351.50 P 28,120.00

B.2 Equipment


1-16Kw HYBRID INVERTER lot 2.00 1,247,280.00 P 2,494,560.00

28- SOLAR PANEL 600W Mono
4-LITHIUM BATTERY 51.2V 200ah
Wires, Safety Devices, SPC Panelboard, Railings, Roof -
End Clamp, Mid Clamp and Miscellaneous -
Includes maintenance warranty : 1 year
Mounting Structure
G.I Pipes, 2 1/2" Ø, Schedule 40 m 360.00 433.83 P 156,180.00
G.I Pipes, 3" Ø, Schedule 40 m 540.00 514.17 P 277,650.00
Welding Electrodes kg 20.00 190.00 P 3,800.00
Reinforcing Steel Bar Deformed Grade 40 (w/ kg 5,626.10 P 66.13 P 372,049.00
Paint Red Lead
haulage) gal 3.00 654.00 P 1,962.00
Steel plate (6 mm) kg 459.17 P 56.00 P 25,713.32
J - Bolts (12 mm ) kg 106.50 P 37.00 P 3,940.50
Sub-Total for F.1 - As Submitted P 3,488,897.89

F.2 Materials
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted P 3,757,489.75

K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) P 4,734,437.08

ITEM NO. : 1103(1)
DESCRIPTION : Lighting Fixtures and Lamps
No. of
Person
Labor
Foreman 1 8 P 108.23 P 865.84

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment


Lightings
18 Watts LED Bulb with Vertical Downlight Fixture
Surface Type. 5", 1xE27 pcs 4.00 P 545.00 P 2,180.00

F.2 Materials


ITEM NO. : 1201(1)
DESCRIPTION : Water Pumping System
No. of
Person
Labor
-
-
-

A.2 Labor

No. of
Units
B.1 Equipment

B.2 Equipment

C.1 Total (A.1+ B.1) - As Submitted -
E.1 Direct Unit Cost (C.1 + D.1) - As Submitted -

3 Hp, 230 volts, single phase, 60 cycle, 340 rpm set 1.00 75,000.00 P 75,000.00
discharge Submersible Pump with buit-in check valve,
strainer & cable guard with accessories
Motor Controller RVS (reduce Voltage Starter), 3 Hp, set 1.00 50,000.00 P 50,000.00
230V with magnetic contractor, overlay relay circuit
breaker pilot lightpush button selector switch NEMA 2
enclosure

F.2 Materials


ITEM NO. : 1201(12)
DESCRIPTION : Valves and Pipe Fittings
Quantity : 1.00 3,492.00 lm
No. of
Person
Labor
Foreman 1 120 P 107.37 P 12,884.40


A.2 Labor

No. of
Units
B.1 Equipment


B.2 Equipment


F.1 Materials
a. Reservoir and Piping Accessories

12.5 mm Milled Checkered Steel Plate kg 110.26 58.00 P 6,395.08
- Overflow Pipe
G.I. 2 1/2" dia. 90 deg. elbow pcs 4.00 388.00 P 1,552.00
2 1/2" G.I. Pipe Strap pcs 8.00 15.00 P 120.00
Galvanized Expansion Shield Bolt pcs 16.00 90.00 P 1,440.00
- Water Level Indicator

25 mm dia Transparent PVC Tube m 10.00 138.00 P 1,380.00
G.I. 1/2" dia. 90 deg. elbow pcs 4.00 66.00 P 264.00
G.I Pipes, 1" Ø, Schedule 40 m 4.00 266.00 P 1,064.00
-Drain Pipe
G.I Pipes, 3" Ø, Schedule 40 m 6.00 1,026.67 P 6,160.00
Gate Valve 3" Ø, Brass pcs 2.00 4,500.00 P 9,000.00
-Vent Pipe
G.I Pipes, 2 1/2" Ø, Schedule 40 m 0.50 771.50 P 385.75
G.I. 2 1/2" dia. 90 deg. elbow pcs 2.00 388.00 P 776.00
-Drain Box Fittings to Distribution

G.I Pipes, 3" Ø, Schedule 40 m 3.00 1,026.67 P 3,080.00
C.I. Gate Valve 3" Ø, Flange Type pcs 2.00 9,000.00 P 18,000.00
Teflon Tape roll 10.00 30.00 P 300.00
-Ladder Rung
Welding Electrods kg 20.00 190.00 P 3,800.00
-Painting
Paint Red Lead gal 3.00 654.00 P 1,962.00
b. Supply and Distribution Line Fittings

C.I. Gate Valve 2 1/2"" Ø, Flange Type pcs 2.00 8,000.00 P 16,000.00
C.I. Gate Valve 3" Ø, Flange Type pcs 3.00 9,000.00 P 27,000.00

F.2 Materials


ITEM NO. : 1600(1)
DESCRIPTION : Excavation Beneath Proposed Structures
No. of
Person
Labor
Foreman 1 1 P 108.23 P 108.23


A.2 Labor

No. of
Units
B.1 Equipment
Backhoe, SE 130 LC-2, 0.80m³, 99Hp 1 1 P 2,438.51 P 2,438.51

Dumptruck, All Models, 12 yd³, 290 Hp 2 1 P 1,699.71 P 3,399.42

B.2 Equipment


F.1 Materials

F.2 Materials


ITEM NO. : 1601(1)
DESCRIPTION : Fill and Backfill
No. of
Person
Labor
Foreman 1 1 P 107.37 P 107.37


A.2 Labor

No. of
Units
B.1 Equipment
Plate Compactor, 400-500 Gasoline Engine, 5 Hp 1 1 P 123.00 P 123.00

Backhoe, SE 130 LC-2, 0.80m³, 99Hp 1 0.25 P 1,849.08 P 462.27

B.2 Equipment



F.2 Materials



UPdated CORRECTED El-Pardo-Solar-Water-System-POW-For-Final

Uploaded by

Document Information

Original Description:

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

UPdated CORRECTED El-Pardo-Solar-Water-System-POW-For-Final

Uploaded by

Copyright:

Available Formats

CONVERGENCE AND SPECIAL SUPPORT PROGRAM - Construction/Rehabilitation of Water

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

ITEM NO. DESCRIPTION % QTY. UNIT REMRKS

BLUE BOOK VOLUME II

As Submitted #REF! 83.40 sq. m.

As Submitted #REF! 142.80 sq. m.

NOTE: FILL UP COLORED BOXES

Location: Oslob (Dropdown List)

Appropriation: 50,000,000.00 Argao

Check Source Box (Check 1 only) Stationing

Type of Terrain Loaded Unloaded

SOURCE TO = Sta. 84000 - Sta. 63.4 = 20.6 km

NOTE: FILL UP COLORED BOXES

Check if 1% = 1.00 Check Values

DATA per RESERVOIR:

TOTAL DATA OF RESERVOIRS:

803 900(1)c2 900(1)c4 900(1)c5

kgs 803 900(1)c2 900(1)c4 901

902 903 1016 1027

902 1009 1010 1027 1046 1047(2)a 1047(2)b 1013

902 903 1016 1027

DESCRIPTION MODEL CAPACITY

LIST OF EQUIPMENT ADOPTED IN

DESCRIPTION MODEL CAPACITY

14.8 Sealer, Joint

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

LIST OF EQUIPMENT ADOPTED IN

DESCRIPTION MODEL CAPACITY

Dynamic Pile Testing (includes prof fee

Pile Integrity Testing & accessories

18.19 Grindning Machine and Accessories

FLYWHEEL FUEL CONSUMPTION (L/hr) OIL/LUBRICANT (L/hr)

167 ₱ 3,642.00 ₱ 3,059.00 11.2747 14.6571 18.0395 0.0169

107 ₱ 561.00 ₱ 530.00 7.2239 9.39105 11.5582 0.0108

145 ₱ 1,522.00 ₱ 1,359.00 9.7894 12.7262 15.663 0.0147

138 ₱ 2,096.00 ₱ 1,761.00 9.3168 12.11185 14.9069 0.014

100 ₱ 936.00 ₱ 786.00 6.7513 8.7767 10.8021 0.0101

169 ₱ 6,765.00 ₱ 5,683.00 11.4097 14.8326 18.2555 0.0171

290 ₱ 1,420.00 ₱ 1,193.00 19.5788 25.4524 31.326 0.0294

FUEL CONSUMPTION (L/hr) OIL/LUBRICANT (L/hr)

20 ₱ 205.00 ₱ 164.00 1.3503 1.75535 2.1604 0.002

7.5 ₱ 123.38 ₱ 123.38 0.5063 0.65825 0.8102 0.0008

6.9Hp ₱ 2,246.50 ₱ 2,246.50 0

4 ₱ 123.20 ₱ 123.20 0.2701 0.3511 0.4321 0.0004

Spray nozzle ₱ 433.58 ₱ 433.58 0 0 0 0

eeder and collecting

eyor system. Water and

FUEL CONSUMPTION (L/hr) OIL/LUBRICANT (L/hr)

OIL/LUBRICANT (L/hr) OIL/

0.0000 55.6 0.00 225 0.00 ₱ 51,013.00

0.0220 0.0271 55.6 814.93 225 4.95 ₱ 3,878.88

0.0141 0.0173 55.6 522.14 225 3.16 ₱ 1,055.30

0.0191 0.0235 55.6 707.58 225 4.30 ₱ 2,070.87

0.0182 0.0224 55.6 673.42 225 4.10 ₱ 2,438.51

0.0131 0.0162 55.6 487.98 225 2.96 ₱ 1,276.94

0.0223 0.0274 55.6 824.69 225 5.01 ₱ 6,512.70

0.0382 0.047 55.6 1415.15 225 8.59 ₱ 2,616.75

BUILDING (LOW & HIGH RISE)

OIL/LUBRICANT (L/hr) OIL/

0.0026 0.0032 55.6 97.60 225 0.59 ₱ 262.18

0.0010 0.0012 55.6 36.60 225 0.23 ₱ 160.20

0.0000 55.6 0.00 225 0.00 ₱ 2,246.50

0.0005 0.0006 55.6 19.52 225 0.11 ₱ 142.83