Araphil Construction and Development Corp

Macabog, Sorsogon City

TIN: 009-6436-0800

Accomplishment Report
As of May 2, 2024

SUPPLY OF LABOR AND MATERIALS FOR THE REPLACEMENT OF BURNT WIRE, PANELBOARD
Project Name :
AND CIRCUITE BREAKERS OF SORSU DORMTEL AT SORSOGON CITY CAMPUS
Location : SorSU - Sorsogon City Campus
Duration : 30 Days
Contract Amount : 572,073.09

Direct Cost
Weighted Contracted
Item Description Actual % Equivalent % Amount
% Amount

A Mobilization/Demobilization 1.02 ₱ 5,000.00 100 1.02 ₱ 5,000.00

B Panelboard and Circuit Breakers 34.46 ₱ 168,750.00 100 34.46 ₱ 168,750.00
C Roughing-ins and Fittings 1.95 ₱ 9,547.20 100 1.95 ₱ 9,547.20
D Wires and Cables 58.51 ₱ 286,510.50 100 58.51 ₱ 286,510.50
Removal of defective existing conductors, conduits, devices
E 2.04 ₱ 10,000.00 100 ₱ 10,000.00
and panelboards 2.04
F Termination (Panelboard, Service Termination) 0.61 ₱ 3,000.00 100 0.61 ₱ 3,000.00
G Testing and Commissioning 0.41 ₱ 2,000.00 100 0.41 ₱ 2,000.00
H Occupational Safety and Health 0.99 ₱ 4,848.08 100 0.99 ₱ 4,848.08
Subtotal 100.00 ₱ 489,655.78 100.00 ₱ 489,655.78
Indirect Cost
Weighted Contracted
Item Description Actual % Equivalent % Amount
% Amount

A Contractor's Profit 41.18 ₱ 33,936.54 100 41.18 ₱ 33,936.54

B Contractor's Tax 58.82 ₱ 48,480.77 100 58.82 ₱ 48,480.77
Subtotal 100.00 ₱ 82,417.31 200.99 ₱ 82,417.31
TOTAL ₱ 572,073.09

Submitted By:

ALVIN D. VALES
Proprietor
Date:
 Araphil Construction and Development Corp
Macabog, Sorsogon City
TIN: 009-6436-0800

Accomplishment Report
As of December 28, 2022

SUPPLY OF LABOR AND MATERIALS FOR THE REPLACEMENT OF BURNT WIRE, PA

Project Name :
AND CIRCUITE BREAKERS OF SORSU DORMTEL AT SORSOGON CITY CAMPUS
Location : SorSU - Sorsogon City Campus
Duration : 30 Days
Contract Amount : 572,073.09

Item Description Quantity Unit

Mobilization/Demobilization
A
Mobilization/demobilization 1 lot
Subtotal
Panelboard and Circuit Breakers
Main : 1- 400AT,15KAIC, 3P, 600V Molded Case Circuit Breakers
B Brs. ; 1- 250AT, 15KAIC, 3P, 600V Molded Case Circuit Breakers
1 pcs
1- 100AT, 15KAIC, 3P, 600V Molded Case Circuit Breakers
Copper Busbars - 500A min. ampacity
Subtotal
Roughing-ins and Fittings
3" Rigid Steel Conduit 2 pcs
3" LB Conduit Body 1 pc.
3" Locknut and Bushing 1 pc.
C
3" 2 Hole Metal Calmp 6 pcs
3"Weather head 1 unit
5/16" Expansion Bolt 12 pcs
3/8" Expansion Bolt 4 pcs
Subtotal
Wires and Cables
250mm2 THHN-2 Wire 30 mtrs
125mm THHN-2 Wire
2
40 mtrs
D 30mm2 THHN-2 Wire 50 mtrs
Electrical Tape 6 pcs
Rubber Tape 6 pcs
325 mm2 -500 mm2 Split Bolt/Solderless Connector 6 pcs
Subtotal
Removal of defective existing conductors, conduits, devices and panelboards
E Removal of defective existing conductors,conduits,devices and
1 lot
panelboards
 Subtotal
Termination (Panelboard, Service Termination)
F
Termination ( Panelboard, Service Termination) 1 lot
Subtotal
Testing and Commissioning
G
Testing and Commissioning 1 lot
Subtotal
Occupational Safety and Health
H
Occupational Safety and Health 1 lot
Subtotal
TOTAL DIRECT COST

Direct Cost
Item Description Percentage
A Mobilization/Demobilization 1.02%
B Panelboard and Circuit Breakers 34.46%
C Roughing-ins and Fittings 1.95%
D Wires and Cables 58.51%
E Removal of defective existing conductors, conduits, devices and panelboa 2.04%
F Termination (Panelboard, Service Termination) 0.61%
G Testing and Commissioning 0.41%
H Occupational Safety and Health 0.99%
Total Direct Cost 99.01%
Indirect Cost
Item Description Percentage
1 Contractor's Profit 41.18%
2 Contractor's Tax 58.82%
Total Indirect Cost 100.00%
TOTAL PROJECT COST

Submitted By:

ALVIN D. VALES
Proprietor
Date:
Development Corp
n City
0800

shment Report
ember 28, 2022

PLACEMENT OF BURNT WIRE, PANELBOARD

AT SORSOGON CITY CAMPUS

UNIT COST TOTAL COST

Total Material and
Installation Installation Installation Cost
Material Cost Material Cost
Cost Cost

- 5,000.00 - 5,000.00 5,000.00

- 5,000.00 5,000.00

125,000.00 43,750.00 125,000.00 43,750.00 168,750.00

125,000.00 43,750.00 168,750.00

2,350.00 822.50 4,700.00 1,645.00 6,345.00

830.00 290.50 830.00 290.50 1,120.50
85.00 29.75 85.00 29.75 114.75
32.00 11.20 192.00 67.20 259.20
365.00 127.75 365.00 127.75 492.75
50.00 17.50 600.00 210.00 810.00
75.00 26.25 300.00 105.00 405.00
7,072.00 2,475.20 9,547.20

3,480.00 1,218.00 104,400.00 36,540.00 140,940.00

1,600.00 560.00 64,000.00 22,400.00 86,400.00
375.00 131.25 18,750.00 6,562.50 25,312.50
75.00 26.25 450.00 157.50 607.50
255.00 89.25 1,530.00 535.50 2,065.50
3,850.00 1,347.50 23,100.00 8,085.00 31,185.00
212,230.00 74,280.50 286,510.50
ards

- 10,000.00 - 10,000.00 10,000.00

 10,000.00 10,000.00

- 3,000.00 - 3,000.00 3,000.00

3,000.00 3,000.00

- 2,000.00 - 2,000.00 2,000.00

2,000.00 2,000.00

- 4,848.08 - 4,848.08 4,848.08

4,848.08 4,848.08
344,302.00 140,505.70 489,655.78

Percentage Total Cost

1.02% 5,000.00
34.46% 168,750.00
1.95% 9,547.20
58.51% 286,510.50
2.04% 10,000.00
0.61% 3,000.00
0.41% 2,000.00
0.99% 4,848.08
99.01% 489,655.78

Percentage Total Cost

41.18% 33,936.54
58.82% 48,480.77
100.00% 82,417.31
572,073.09