Sinubong-Ayala (Version 2)

Published on December 2016 | Categories: Documents | Downloads: 55 | Comments: 0 | Views: 207
of 36
Download PDF   Embed   Report

Comments

Content


Project : PROPOSED SINUBONG - AYALA PIPELAYING PROJECT
Location : Boundary Patalon-Sinubong to Boundary Talisayan-Ayala, Zamboanga City
Scope of Work : I. NON-ENGINEERING BASIC ITEMS
A. Fee's
B. Public Safety
C. Construction of Temporary Facilities
3774 D. Supervision
1535 II. ENGINEERING BASIC COST ITEMS
11508 A. Hauling of Materials
2082 B. Final Staking/Lay-outing/Line and Grade
18899 C. Pipeline and Appurtenances
C.1.Supply and Laying of Pipeline
Laying of 5,754.00 Linear Meters, 100mmØ PVC Pipe, Class 150
Laying of 300.00 Linear Meters, 100mmØ G.I. Pipe, Sch. 40
Laying of 1,932.00 Linear Meters, 150mmØ PVC Pipe, Class 150
C.2.Laying of Sand Bedding
C.3.Final Backfilling and Compaction
D. Concrete Cutting and Breaking
E. Concrete Restoration Works
F. Aspalt Overlay
G. Valves/Fitting/Inter-connection Works
H. Installation of Fourteen (14) Units - 75mmØ Fire Hydrants w/ Concrete Barricade
I. Installation of Seven (7) Units Blow-off Assembly
J. Installation of Eigth (8) Units Air-release Assembly
K. Hydrotesting and Disinfection of Pipelines
L. Painting Works
M. Culvert/Drainage/Bridge Crossing
N. Civil Works
N.1.Construction of Concrete Ground Tank (180 Cu.m. Capacity)
N.2.Construction of Perimeter Fence
N.3.Construction of Guard House
N.4.Construction of Septic Tank/Catch Basin
N.5.Construction of Operators Room
N.6.Construction of Concrete Pavement/Driveway
N.7.Landscaping Works
N.8.Construction of Concrete Collector Chamber w/ Encasement (9.00 Sq.m.)
N.9.Construction of Concrete Intake Structure (10 Linear Meters)
N.10.Construction of Catenary Bridge (60.00 Linear Meters)
O. Electrical Works
P. Disinfection and Leakage Test of Collector Chamber
Q. Demobilization
Cost of Project :
Qty. Unit Unit Cost Amount Total Cost
I. NON-ENGINEERING BASIC ITEMS
B. FEE'S
1. Supervision Fee (DPWH, 1.5% of D + E) 1 lot 8,767.00 8,767.00 8,767.00
C. PUBLIC SAFETY
1. Signage & Barricades
a. Signage
a.1. Caution Tape, 3" width x 1,000 ft./roll 3 rolls 1,800.00 5,400.00
a.2. 1.20m x 2.40m Tarpaulin (Project Signage) including 3 units 1,300.00 3,900.00
Layout & Printing
12 pcs. - 2" x 4" x 10' Coco Lumber 80 bd.ft. 20.00 1,600.00
12 pcs. - 2" x 3" x 10' Coco Lumber 60 bd.ft. 20.00 1,200.00
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
#REF!
BILL OF MATERIALS & COST ESTIMATES
Item Description
Page 1 of 36
3" C.W. Nail 2 kgs. 63.00 126.00
4" C.W. Nail 2 kgs. 63.00 126.00 12,352.00
b. Barricades (100 Sets)
Materials
12mm thk x 1.20m x 2.40m Ordinary Plywood 12 shts. 750.00 9,000.00
200 pcs. - 2" x 2" x 10' Coco Lumber 667 bd.ft. 20.00 13,340.00
3" C.W. Nail 10 kgs. 63.00 630.00
4" C.W. Nail 10 kgs. 63.00 630.00
Latex Paint (Thalo Blue) 12 gals. 350.00 4,200.00
Page 2 of 36
Latex Paint (Hansa Yellow) 12 gals. 350.00 4,200.00
Baby Roller w/ Tray 2 pcs. 98.00 196.00
1/4" Lettering Brush 1 pc. 250.00 250.00
1/2" Lettering Brush 1 pc. 350.00 350.00
2" Paint Brush 2 pcs. 20.00 40.00
3" Width Reflectorized Sticker 200 ln.ft. 35.00 7,000.00
3" Paint Brush 2 pcs. 40.00 80.00 39,916.00
Labor
2 - Skilled Workers 20 days 366.00 14,640.00
2 - Laborers 20 days 317.00 12,680.00 27,320.00
Total Cost of Public Safety 79,588.00
D. CONSTRUCTION OF TEMP. FACILITIES (Area = 3.00mtrs. X 5.00mtrs., 1 - Unit)
A. Materials:
26 pcs. - 2" x 4" x 10' Coco Lumber 173 bd.ft. 20.00 3,460.00
18 pcs. - 2" x 3" x 10' Coco Lumber 90 bd.ft. 20.00 1,800.00
26 pcs. - 2" x 2" x 10' Coco Lumber 87 bd.ft. 20.00 1,740.00
12mm thk x 1.20m x 2.40m Ordinary Plywood 18 shts. 750.00 13,500.00
Gauge 26 x 1.80m Length Corrugated G.I. Roofing Sheets 18 shts. 221.00 3,978.00
Gauge 26 x 1.20m x 2.40m G.I. Plain Sheet 1 sht. 425.00 425.00
2" C.W. Nail 5 kgs. 70.00 350.00
3" C.W. Nail 3 kgs. 63.00 189.00
4" C.W. Nail 3 kgs. 63.00 189.00
Padlock (Big) 1 pc. 150.00 150.00
3-1/2" Loose Pin Hinges 3 pairs 220.00 660.00
1/8" G.I. Chain (1Kg. Equal to 2mtrs.) 1 kg. 110.00 110.00
2" C.W. Umbrella Roofing Nails 2 kgs. 65.00 130.00 26,681.00
B. Labor:
2 - Carperters 6 days 366.00 4,392.00
4 - Laborers 6 days 317.00 7,608.00 12,000.00
38,681.00
E. SUPERVISION
2 - Engineering Assistant 87 days 524.00 91,176.00 91,176.00
II. ENGINEERING BASIC COST ITEMS
A. HAULING OF MATERIALS
Pipelines (from Motorpool to Brgy. Sinubong)
A. Laborers
4 - Laborers 25 days 317.00 31,700.00
1 - Driver 25 days 341.00 8,525.00
B. Equipment Rental/Fuel:
1 - Unit - Boom Truck 25 days 5,000.00 125,000.00
Diesel Fuel 750 liters 49.00 36,750.00
Engine Oil 3 liters 120.00 360.00 202,335.00
Direct Cost 202,335.00
OCM 30,350.00
TOTAL COST OF HAULING OF MATERIALS 232,685.00
B. FINAL STAKING/LAY-OUTING/LINE AND GRADE
A. Labor:
1 - Skilled Worker 9 days 366.00 3,294.00
4 - Contractual Laborers 9 days 317.00 11,412.00 14,706.00
Direct Cost 14,706.00
OCM 2,206.00
TOTAL COST OF FINAL STAKING/LAY-OUTING/LINE AND GRADE 16,912.00
C. PIPELINES & APPURTENANCES:
C.1. SUPPLY AND LAYING OF PIPELINE
A. Materials:
1. 100mmØ PVC Pipeline
100mmØ x 6.00m PVC Pipe, Class 150, B/S, w/ R.R. 959 pcs. 1,706.00 1,636,054.00
100mmØ C.I. Sleeve Type Flexible Coupling (PVC) 12 pcs. 1,510.00 18,120.00
100mmØ x 22.5
o
PVC Bend, Class 150, B/S, w/ R.R. 12 pcs. 703.00 8,436.00
100mmØ x 11.25
o
PVC Bend, Class 150, B/S, w/ R.R. 12 pcs. 680.00 8,160.00
100mmØ x 45
o
PVC Bend, Class 150, B/S, w/ R.R. 12 pcs. 780.00 9,360.00
100mmØ x 90
o
PVC Bend, Class 150, B/S, w/ R.R. 12 pcs. 1,128.00 13,536.00
Page 3 of 36
Polyethelyne Warning Tape, "Attention Water Main", 3"W x 1,000ft/roll 18 rolls 1,800.00 32,400.00
Margarine 48 kgs. 85.00 4,080.00 1,730,146.00
B. Labor:
1 - Pipefitter 62 days 341.00 21,142.00
1 - Carpenter 62 days 366.00 22,692.00
1 - Welder/Steelman 62 days 366.00 22,692.00
1 - Mason 62 days 366.00 22,692.00
56 - Laborers 62 days 317.00 1,100,624.00 1,189,842.00
Page 4 of 36
C. Equipment Rental/Fuel:
1 - Unit Backhoe (w/ Operator) 46 days 10,000.00 460,000.00
Diesel 1,840 liters 54.00 99,360.00 559,360.00
Direct Cost 3,479,348.00
OCM 521,902.00
4,001,250.00
2. 150mmØ PVC Pipeline
150mmØ x 6.00m PVC Pipe, Class 150, B/S, w/ R.R. 322 pcs. 3,686.00 1,186,892.00
150mmØ x 11.25
o
PVC Bend, Class 150, B/S, w/ R.R. 4 pcs. 1,635.00 6,540.00
150mmØ C.I. Sleeve Type Flexible Coupling (PVC) 4 pcs. 1,510.00 6,040.00
150mmØ x 22.50
o
PVC Bend, Class 150, B/S, w/ R.R. 4 pcs. 1,723.00 6,892.00
150mmØ x 90
o
PVC Bend, Class 150, B/S, w/ R.R. 4 pcs. 4,204.00 16,816.00
150mmØ x 45
o
PVC Bend, Class 150, B/S, w/ R.R. 4 pcs. 2,334.00 9,336.00
Polyethelyne Warning Tape, "Attention Water Main", 3"W x 1,000ft/roll 18 rolls 1,800.00 32,400.00
Margarine 16 kgs. 85.00 1,360.00
For Concrete Thrust Block
Portland Cement 15 bags 230.00 3,450.00
Washed Sand 1 cu.m. 900.00 900.00
Gravel (G-1) 2 cu.m. 850.00 1,700.00 1,272,326.00
B. Labor:
1 - Pipefitter 25 days 341.00 8,525.00
1 - Carpenter 25 days 366.00 9,150.00
1 - Welder/Steelman 25 days 366.00 9,150.00
1 - Mason 25 days 366.00 9,150.00
56 - Laborers 25 days 317.00 443,800.00 479,775.00
C. Equipment Rental/Fuel:
1 - Unit Backhoe (w/ Operator) 18 days 10,000.00 180,000.00
Diesel 720 liters 54.00 38,880.00 218,880.00
Direct Cost 1,970,981.00
OCM 295,647.00
2,266,628.00
TOTAL COST OF ITEM C.1. 6,267,878.00
C.2. LAYING OF SAND BEDDING (7,686.00 Linear meters of Sand Bedding)
A. Materials:
Washed Sand 1,377 cu.m. 900.00 1,239,300.00 1,239,300.00
B. Labor:
4 - Laborers 87 days 317.00 110,316.00 110,316.00
Direct Cost 1,349,616.00
OCM 202,442.00
TOTAL COST OF ITEM C.2. 1,552,058.00
Page 5 of 36
C.3. FINAL BACKFILLING & COMPACTION
A. Materials:
Item 201 1,260 cu.m. 450.00 567,000.00
Item 200 1,218 cu.m. 350.00 426,300.00 993,300.00
B. Labor:
3 - Operators 87 days 341.00 89,001.00
6 - Laborers 87 days 317.00 165,474.00 254,475.00
B. Equipment Rental/Fuel:
3 - Units Tamper Rammer 44 days 500.00 66,000.00
3 - Units Plate Compactor 43 days 500.00 64,500.00
Special Gasoline 1,056 liters 60.00 63,360.00 193,860.00
Direct Cost 1,441,635.00
OCM 216,245.00
TOTAL COST OF ITEM C.3. 1,657,880.00
TOTAL COST OF PIPELINES & APPURTENANCES
D. CONCRETE CUTTING & BREAKING ( 148.00 Linear Meters of Concrete Cutting & Breaking)
D.1. Concrete Cutting
A. Equipment Rental/Fuel:
1 - Unit Concrete Cutter 27 days 1,500.00 40,500.00
Special Gasoline 108 liters 60.00 6,480.00 46,980.00
B. Labor:
1 - Operator 27 days 341.00 9,207.00
1 - Laborer 27 days 317.00 8,559.00 17,766.00
Direct Cost 64,746.00
OCM 9,712.00
74,458.00
D.2. Concrete Breaking (148 Sq. Mtrs.)
A. Equipment Rental/Fuel:
1 - Unit Jackhammer w/ Compressor 10 days 8,500.00 85,000.00
Diesel Fuel 100 liters 54.00 5,400.00
Hydraulic Engine Oil 2 liters 120.00 240.00 90,640.00
B. Labor:
1 - Operator 10 days 341.00 3,410.00
2 - Laborers 10 days 317.00 6,340.00 9,750.00
Direct Cost 100,390.00
OCM 15,059.00
115,449.00
TOTAL COST OF CONCRETE CUTTING & CONCRETE BREAKING
E. CONCRETE RESTORATION WORKS (30.00 Cubic Meters)
A. Materials:
Portland Cement (Type 1P) 385 bags 230.00 88,550.00
Washed Sand 15 cu.m. 900.00 13,500.00
Gravel (G-1) 30 cu.m. 850.00 25,500.00
Concrete Admixture (150 grams/pack) 385 packs 35.00 13,475.00
Curing Compound 19 gals. 540.00 10,260.00
Epoxy Bond (1L) 8 liters 458.00 3,664.00 154,949.00
B. Labor:
1 - Mason 13 days 366.00 4,697.00
1 - Operator 13 days 341.00 4,376.00
6 - Laborers 13 days 317.00 24,409.00 33,482.00
C. Equipment Rental/Fuel:
1 - Unit Concrete Vibrator 13 days 800.00 10,264.00
1 - Unit Concrete Bagger Mixer 13 days 1,500.00 19,245.00
Special Gasoline 257 liters 60.00 15,420.00 44,929.00
Direct Cost 233,360.00
OCM 35,004.00
268,364.00
TOTAL COST OF CONCRETE RESTORATION
9,477,816.00 PhP
189,907.00 PhP
268,364.00 PhP
Page 6 of 36
G. VALVES/FITTINGS & INTER-CONNECTION WORKS
A. Materials:
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC) 1 pc. 1,510.00 1,510.00
150
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-C.I.) 2 pcs. 2,670.00 5,340.00
150
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC) 1 pc. 2,478.00 2,478.00
100mmØ x 75mmØ C.I. Tee, M/F (NRS) 10 pcs. 3,068.00 30,680.00
250mmØ x 150mmØ C.I. Tee, M/F (NRS) 1 pc. 12,508.00 12,508.00
150mmØ x 150mmØ C.I. Tee, M/F (NRS) 1 pc. 4,838.00 4,838.00
150mmØ C.I. Body Gate Valve, F/F (NRS) 2 pcs. 10,030.00 20,060.00
150mmØ C.I. Adaptor, F/P 2 pcs. 2,832.00 5,664.00
100mmØ C.I. Body Gate Valve, M/M (NRS) 2 pcs. 7,316.00 14,632.00
75mmØ C.I. Body Gate Valve, F/F (NRS) 10 pcs. 5,074.00 50,740.00
75mmØ C.I. Blind Flange 10 pcs. 980.00 9,800.00
150mmØ C.I. Telescopic Valve Steel Cover 14 pcs. 980.00 13,720.00
Page 7 of 36
150mmØ x 6.00m PVC Pipe, Class 150, B/S, w/ R.R. 2 pcs. 3,686.00 7,372.00
16mmØ x 75mm Hex. Head Stainless Bolts, w/ Washer & Nuts 148 pcs. 85.00 12,580.00
150mmØ x 100mmØ PVC Reducer, Class 150, B/S w/ R.R. 1 pc. 1,420.00 1,420.00
6mmthk Rubber Gasket 29 kgs. 70.00 2,030.00
Portland Cement 7 bags 230.00 1,610.00
Washed Sand 0.50 cu.m. 900.00 450.00
Gravel (G-1) 1 cu.m. 850.00 850.00
12
mm
Ø x 6.00m Def. Reinforcing Steel Bar (Grade 20) 1 pc. 240.00 240.00 198,522.00
B. Labor:
1 - Pipefitter 12 days 341.00 4,092.00
4 - Laborers 12 days 317.00 15,216.00 19,308.00
Direct Cost 217,830.00
OCM 32,675.00
250,505.00
TOTAL COST OF VALVES/FITTINGS & INTER-CONNECTION WORKS
H. INSTALLATION OF EIGTH (8) UNITS - 75MMØ FIRE HYDRANTS W/ CONCRETE BARRICADE
A. Materials:
75mmØ C.I. Body Gate Valve, (NRS), F/F w/ 16mm thk Steel 8 pcs. 8,394.00 67,152.00
Ring Flange w/ Stainless Bolt w/ Nut & Washer
100mmØ x 75mmØ C.I. Tee, M/F w/ 16mm thk Steel Ring Flange 6 pcs. 4,728.00 28,368.00
150mmØ x 75mmØ C.I. Tee, M/F w/ 16mm thk Steel Ring Flange 2 pcs. 5,908.00 11,816.00
w/ Stainless Bolt w/ Nut & Washer
75mmØ x 90º G.I. Elbow, Sch. 40 8 pcs. 297.00 2,376.00
75mmØ x 6.00m G.I. Pipe, Sch.40 5 pcs. 5,200.00 26,000.00
75mmØ Angle Valve w/ 63mmØ Hose Connector 8 sets 16,000.00 128,000.00
150mmØ C.I. Valve Cover 8 sets 980.00 7,840.00
6mm thk Rubber Gasket 24 kgs. 70.00 1,680.00
Portland Cement 32 bags 230.00 7,360.00
Washed Sand 2 cu.m. 900.00 1,800.00
Gravel (G-1) 3 cu.m. 850.00 2,550.00
25
mm
Teflon Tape 30 rolls 22.00 660.00
16
mm
Ø x 6.00m Deformed Rein. Steel Bar (Grade 20) 24 pcs. 450.00 10,800.00
12
mm
Ø x 6.00m Deformed Rein. Steel Bar (Grade 20) 1 pc. 240.00 240.00
10
mm
Ø x 6.00m Deformed Rein. Steel Bar (Grade 20) 10 pcs. 165.00 1,650.00
#16 G.I. Tie-wire 3 kgs. 65.00 195.00
Concrete Neutralizer 1 gal. 368.00 368.00
Latex Primer 1 gal. 584.00 584.00
Latex Paint Black 1 gal. 640.00 640.00
Latex Paint Yellow 1 gal. 640.00 640.00
Quick Dry Enamel Red paint 1 gal. 520.00 520.00
Paint Thinner 1 qrt. 90.00 90.00
2" Paint Brush 3 pcs. 28.00 84.00
1" Paint Brush 3 pcs. 10.00 30.00
25mm Masking Tape 5 rolls 25.00 125.00
12mm thk x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
12pcs. - 2" x 2" x 8' Coco Lumber 32 bd.ft. 20.00 640.00
2" C.W. Nail 2 kgs. 70.00 140.00
4" C.W. Nail 2 kgs. 63.00 126.00 303,224.00
250,505.00 PhP
Page 8 of 36
B. Labor:
1 - Pipefitter 12 days 341.00 4,092.00
4 - Laborers 12 days 317.00 15,216.00 19,308.00
Direct Cost 322,532.00
OCM 48,380.00
TOTAL DIRECT COST OF ITEM VI 370,912.00
I. INSTALLATION OF FIVE (5) UNITS- BLOW-OFF ASSEMBLY:
a. Materials :
1. Tap at 100
mm
Ø PVC Pipe
100mmØ C.I. Body Gate Valve, (NRS), F/F w/ 16mm thk Steel 3 pcs. 10,164.00 30,492.00
Ring Flange w/ Stainless Bolt w/ Nut & Washer
100mmØ x 100mmØ C.I. Tee, M/F 3 pcs. 3,068.00 9,204.00
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 3 pcs. 7,200.00 21,600.00
150
mm
Ø C.I. Telescopic Valve Cover 3 pcs. 980.00 2,940.00
6mmthk Rubber Gasket 4 kgs. 70.00 280.00
16mmØ x 75mm Hex. Head Stainless Bolts w/ Nut & Washer 12 pcs. 85.00 1,020.00
150
mm
Ø x 6.00m PVC Pipe, Class 150, B/S 1 pc. 3,686.00 3,686.00
2. Tap at 150
mm
Ø PVC Pipe
100mmØ C.I. Body Gate Valve, (NRS), F/F w/ 16mm thk Steel 2 pcs. 10,164.00 20,328.00
Ring Flange w/ Stainless Bolt w/ Nut & Washer
150mmØ x 100mmØ C.I. Tee, M/F 2 pcs. 4,838.00 9,676.00
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 2 pcs. 7,200.00 14,400.00
150
mm
Ø C.I. Telescopic Valve Cover 2 pcs. 980.00 1,960.00
6mmthk Rubber Gasket 6 kgs. 70.00 420.00
16mmØ x 75mm Hex. Head Stainless Bolts w/ Nut & Washer 24 pcs. 85.00 2,040.00
150
mm
Ø x 6.00m PVC Pipe, Class 150, B/S 1 pc. 3,686.00 3,686.00
Portland Cement 4 bags 230.00 920.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
12
mm
Ø x 6.00m Def. Reinforcing Steel Bar (Grade 20) 1 pc. 240.00 240.00
#16 G.I. Tie-wire 2 kgs. 65.00 130.00 123,282.00
b. Labor :
1 - Pipefitter 4 days 341.00 1,364.00
1 - Mason 4 days 366.00 1,464.00
2 - Laborers 4 days 317.00 2,536.00 5,364.00
c. Equipment Rental :
1 - Unit Welding Machine 3 days 2,160.00 6,480.00 6,480.00
Direct Cost 135,126.00
OCM 20,269.00
155,395.00
Total Cost of Blow-off Assembly
J. INSTALLATION OF TWO (2) UNITS - AIR- RELEASE ASSEMBLY
a. Materials :
1. Tap at 100
mm
Ø PVC Pipe
Portland Cement 1 bag 230.00 230.00
Sand 0.10 cu.m. 900.00 90.00
Gravel 0.20 cu.m. 850.00 170.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 1 pc. 165.00 165.00
#16 G.I. Tie-wire 1 kg. 86.00 86.00
12
mm
x 12
mm
x 6.00m Square Bar 1 pc. 265.00 265.00
19
mm
Ø Automatic Air Release Valve, PN16, Male Threaded Size 1 pc. 16,400.00 16,400.00
(BSP/NPT), Polypropylene Material
100
mm
Ø x 19
mm
Ø C.I. Saddle Clamp w/ Hex. Head Stainless 1 pc. 1,013.00 1,013.00
Steel Bolts w/ Nut & Washer
19
mm
Ø x 1.10m G.I. Nipple, Sch. 40 (Standard BSP Thread) 1 pc. 288.00 288.00
19
mm
Ø Brass Gate Valve 1 pc. 537.00 537.00
19
mm
Ø G.I. Coupling 1 pc. 15.00 15.00
Hacksaw Blade 1 pc. 52.00 52.00
6011 Welding Rod 0.50 kg. 145.00 73.00
Red Lead Metal Primer 1 qrt. 115.00 115.00
Quick Dry Enamel, Color Blue 1 qrt. 140.00 140.00
Paint Thinner 1 qrt. 105.00 105.00
1" Paint Brush 1 pc. 14.00 14.00 19,758.00
Page 9 of 36
b. Labor:
1 - Welder 2 days 366.00 732.00
Page 10 of 36
1 - Mason 2 days 366.00 732.00
1 - Pipefitter 2 days 341.00 682.00
2 - Laborers 2 days 317.00 1,268.00 3,414.00
c. Equipment Rental
1 - Unit Welding Machine 1 day 2,160.00 2,160.00 2,160.00
25,332.00
2. Tap at 150
mm
Ø PVC Pipe
19
mm
Ø Automatic Air Release Valve, PN16, Male Threaded Size 1 pc. 16,400.00 16,400.00
(BSP/NPT), Polypropylene Material
19
mm
Ø x 1.10m G.I. Nipple, Sch. 40 (Standard BSP Thread) 1 pc. 288.00 288.00
150
mm
Ø x 19
mm
Ø C.I. Saddle Clamp w/ Hex. Head Stainless 1 pc. 1,520.00 1,520.00
Steel Bolts w/ Nut & Washer
19
mm
Ø Brass Gate Valve 1 pc. 537.00 537.00
19
mm
Ø G.I. Coupling 1 pc. 15.00 15.00
12
mm
x 12
mm
x 6.00m Square Bar 1 pc. 265.00 265.00
Portland Cement 1 bag 230.00 230.00
Sand 0.10 cu.m. 900.00 90.00
Gravel 0.20 cu.m. 850.00 170.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 1 pc. 165.00 165.00
#16 G.I. Tie-wire 1 kg. 86.00 86.00
Red Lead Metal Primer 1 qrt. 115.00 115.00
Quick Dry Enamel, Color Blue 1 qrt. 140.00 140.00
Paint Thinner 1 qrt. 105.00 105.00
1" Paint Brush 1 pc. 14.00 14.00
6011 Welding Rod 0.50 kg. 145.00 73.00
Hacksaw Blade 1 pc. 52.00 52.00 20,265.00
b. Labor:
1 - Welder 2 days 366.00 732.00
1 - Pipefitter 2 days 341.00 682.00
2 - Laborers 2 days 317.00 1,268.00 2,682.00
c. Equipment Rental
1 - Unit Welding Machine 2 days 2,160.00 4,320.00 4,320.00
27,267.00
Direct Cost 52,599.00
OCM 7,890.00
Total Cost of Air-release Assembly 60,489.00
K. HYDRO-TESTING & DISINFECTION OF PIPELINES
A. Materials:
100
mm
Ø x 19
mm
Ø C.I. Saddle Clamp, w/ Stainless Bolts w/ Nut 12 pcs. 460.00 5,520.00
and Washer
150
mm
Ø x 19
mm
Ø C.I. Saddle Clamp, w/ Stainless Bolts w/ Nut 4 pcs. 700.00 2,800.00
and Washer
100
mm
Ø C.I. Mechanical Cap 2 pcs. 1,170.00 2,340.00
150
mm
Ø C.I. Mechanical Cap 2 pcs. 1,890.00 3,780.00
19
mm
Ø x 60.00m P.E. Tubing, SDR-11 0.50 roll 3,000.00 1,500.00
19
mm
Ø Brass Corporation Cock 4 pcs. 367.00 1,468.00
19
mm
Ø G.I. End Plug 16 pcs. 37.00 592.00
25
mm
Teflon Tape 8 pcs. 22.00 176.00
Chlorine Powder 12 kgs. 364.00 4,368.00
Potable Water 166 cu.m. 54.00 8,964.00 13,332.00
B. Labor:
1 - Pipefitter 16 days 341.00 5,456.00
4 - Contractual Laborers 16 days 317.00 20,288.00 25,744.00
C. Equipment Rental/Fuel/Oil & Lubricants:
1 - Unit Hydrotesting Machine 16 days 500.00 8,000.00
Gasoline 64 liters 60.00 3,840.00
Engine Oil 5 liters 120.00 600.00 12,440.00
Direct Cost 51,516.00
OCM 7,727.00
TOTAL DIRECT COST OF HYDRO-TESTING & DISINFECTION WORKS 59,243.00
Page 11 of 36
L. PAINTING WORKS
(Note: Painting of 300.00 Linear Meters 75mmØ G.I. Pipe)
A. Materials:
Red Lead Metal Primer 6 gals. 440.00 2,640.00
Quick Dry Enamel Paint Blue 12 gals. 520.00 6,240.00 8,880.00
B. Labor:
1 - Painter 5 days 366.00 1,830.00
4 - Laborers 5 days 317.00 6,340.00 8,170.00
Direct Cost 17,050.00
OCM 2,558.00
19,608.00
TOTAL DIRECT COST OF PAINTING WORKS
M. CULVERT & BRIDGE CROSSING
M.1. Culvert Crossing
A. Materials:
100mmØ C.I. Sleeve Type Flexible Coupling, Std. 20 pcs. 1,510.00 30,200.00
75mmØ C.I. Sleeve Type Flexible Coupling, Std. 2 pcs. 968.00 1,936.00
75mmØ C.I. Sleeve Type Flexible Coupling, (PVC-C.I.) 2 pcs. 968.00 1,936.00
100mmØ x 45
0
PVC Bend, Class 150, B/S w/ R.R. 40 pcs. 780.00 31,200.00
75mmØ x 45
0
PVC Bend, Class 150, B/S w/ R.R. 4 pcs. 512.00 2,048.00
150mmØ x 6.00m PVC Pipe, Class 150, B/S w/ R.R. 5 pcs. 1,706.00 8,530.00
19,608.00 Php
Page 12 of 36
75mmØ x 6.00m PVC Pipe, Class 150, B/S w/ R.R. 1 pc. 1,159.00 1,159.00
75mmØ x 6.00m G.I. Pipe, Sch. 40 1 pc. 5,824.00 5,824.00
Portland Cement 27 bags 230.00 6,210.00
Washed Sand 1 cu.m. 900.00 900.00
Gravel (G-1) 2 cu.m. 850.00 1,700.00
16
mm
Ø x 6.00m Deformed Reinforcing Steel Bars (Grade 20) 12 pcs. 450.00 5,400.00
12
mm
Ø x 6.00m Deformed Reinforcing Steel Bars (Grade 20) 8 pcs. 240.00 1,920.00
Hacksaw Blade 2 pcs. 52.00 104.00
#16 G.I. Tie-wire 2 kgs. 65.00 130.00 99,197.00
B. Labor:
1 - Pipefitter 4 days 341.00 1,364.00
4 - Laborers 4 days 317.00 5,072.00 6,436.00
Direct Cost 105,633.00
OCM 10,563.00
116,196.00
M.2. Bridge Crossing
A. Materials:
1. At Busugan Bridge
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 10 pcs. 7,200.00 72,000.00
100
mm
Ø G.I. Coupling, Sch. 40 8 pcs. 388.00 3,104.00
100
mm
Ø x 45
0
G.I. Bend, Sch. 40 4 pcs. 813.00 3,252.00
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-G.I.) 2 pcs. 1,780.00 3,560.00
16
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 450.00 900.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 165.00 330.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 11 pcs. 1,100.00 12,100.00
Portland Cement 2 bags 230.00 460.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
8pcs.- 2" x 2" x 8' Coco Lumber 21 bd.ft. 20.00 420.00
12mm thk. x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
2" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 1 kg. 63.00 63.00
2. At Sinubong Bridge
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 6 pcs. 7,200.00 43,200.00
100
mm
Ø G.I. Coupling, Sch. 40 4 pcs. 388.00 1,552.00
100
mm
Ø x 45
0
G.I. Bend, Sch. 40 4 pcs. 813.00 3,252.00
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-G.I.) 2 pcs. 1,780.00 3,560.00
16
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 450.00 900.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 165.00 330.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 8 pcs. 1,100.00 8,800.00
Portland Cement 2 bags 230.00 460.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
8pcs.- 2" x 2" x 8' Coco Lumber 21 bd.ft. 20.00 420.00
12mm thk. x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
2" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 1 kg. 63.00 63.00
3. At Near Gate #2 of WMSU Agriculture
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 3 pcs. 7,200.00 21,600.00
100
mm
Ø G.I. Coupling, Sch. 40 2 pcs. 388.00 776.00
100
mm
Ø x 45
0
G.I. Bend, Sch. 40 4 pcs. 813.00 3,252.00
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-G.I.) 2 pcs. 1,780.00 3,560.00
16
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 450.00 900.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 165.00 330.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 1 pc. 1,100.00 1,100.00
Portland Cement 2 bags 230.00 460.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
8pcs.- 2" x 2" x 8' Coco Lumber 21 bd.ft. 20.00 420.00
12mm thk. x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
2" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 1 kg. 63.00 63.00
4. At San Ramon Bridge #2
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 17 pcs. 7,200.00 122,400.00
Page 13 of 36
100
mm
Ø G.I. Coupling, Sch. 40 16 pcs. 388.00 6,208.00
100
mm
Ø x 45
0
G.I. Bend, Sch. 40 4 pcs. 813.00 3,252.00
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-G.I.) 2 pcs. 1,780.00 3,560.00
16
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 450.00 900.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 165.00 330.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 14 pcs. 1,100.00 15,400.00
Portland Cement 2 bags 230.00 460.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
8pcs.- 2" x 2" x 8' Coco Lumber 21 bd.ft. 20.00 420.00
12mm thk. x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
2" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 1 kg. 63.00 63.00
5. At San Ramon Bridge #1
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 8 pcs. 7,200.00 57,600.00
100
mm
Ø G.I. Coupling, Sch. 40 7 pcs. 388.00 2,716.00
100
mm
Ø x 45
0
G.I. Bend, Sch. 40 4 pcs. 813.00 3,252.00
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-G.I.) 2 pcs. 1,780.00 3,560.00
16
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 450.00 900.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 165.00 330.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 5 pcs. 1,100.00 5,500.00
Portland Cement 2 bags 230.00 460.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
8pcs.- 2" x 2" x 8' Coco Lumber 21 bd.ft. 20.00 420.00
12mm thk. x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
2" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 1 kg. 63.00 63.00
6. At Talisayan Bridge
100
mm
Ø x 6.00m G.I. Pipe, Sch. 40 4 pcs. 7,200.00 28,800.00
100
mm
Ø G.I. Coupling, Sch. 40 3 pcs. 388.00 1,164.00
100
mm
Ø x 45
0
G.I. Bend, Sch. 40 4 pcs. 813.00 3,252.00
100
mm
Ø C.I. Sleeve Type Flexible Coupling, (PVC-G.I.) 2 pcs. 1,780.00 3,560.00
16
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 450.00 900.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 2 pcs. 165.00 330.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 3 pcs. 1,100.00 3,300.00
Portland Cement 2 bags 230.00 460.00
Washed Sand 0.10 cu.m. 900.00 90.00
Gravel (G-1) 0.20 cu.m. 850.00 170.00
8pcs.- 2" x 2" x 8' Coco Lumber 21 bd.ft. 20.00 420.00
12mm thk. x 1.20m x 2.40m Ordinary Plywood 1 sht. 750.00 750.00
2" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 1 kg. 63.00 63.00 468,100.00
B. Labor:
1 - Welder 24 days 366.00 8,784.00
4 - Contractual Laborers 24 days 317.00 30,432.00 39,216.00
C. Equipment Rental:
1 - Unit Welding Machine 15 days 2,160.00 32,400.00 32,400.00
Direct Cost 539,716.00
OCM 80,957.00
620,673.00
TOTAL COST OF CULVERT & BRIDGE CROSSING
Gravel (G-1) 1 cu.m. 850.00 850.00
12mmØ x 6.00m Def. Reinforcing Steel Bar (Grade 20) 8 pcs. 240.00 1,920.00
10mmØ x 6.00m Def. Reinforcing Steel Bar (Grade 20) 9 pcs. 165.00 1,485.00
#16 G.I. Tie-wire 3 kg. 65.00 195.00
Laying of CHB
116,196.00 Php
Page 14 of 36
100
mm
x 200
mm
x 400
mm
CHB (NLB) 330 pcs. 14.00 4,620.00
150
mm
x 200
mm
x 400
mm
CHB (NLB) 52 pcs. 18.00 936.00
10mmØ x 6.00m Def. Reinforcing Steel Bar (Grade 20) 22 pcs. 165.00 3,630.00
#16 G.I. Tie-wire 1 kg. 65.00 65.00
Portland Cement 19 bags 230.00 4,370.00
Washed Sand 3 cu.m. 900.00 2,700.00
2. Plastering (Note: Double Face)
Portland Cement 6 bags 230.00 1,380.00
Sand (for Plastering) 1 cu.m. 1,300.00 1,300.00
Bituminous Membrance Polyester Reinforced 20 sq.m. 1,200.00 24,000.00
3. Tile Works
400mm x 400mm Ceramic Floor Tiles 58 pcs. 66.00 3,828.00
200mm x 200mm Ceramic Floor Tiles 83 pcs. 13.00 1,079.00
200mm x 200mm Ceramic Wall Tiles 245 pcs. 13.00 3,185.00
Portland Cement 2 bags 230.00 460.00
Sand (for Plastering) 0.50 cu.m. 1,300.00 650.00
Tile Grout (2kg./pack) 5 packs 62.00 310.00
6
mm
thk x 2.40m Plain Tile Trim 4 pcs. 130.00 520.00 57,483.00
Plumbing Works
1. Sanitary Pipes & Fittings
100mmØ x 3.00m PVC Sanitary Pipe, Series 1000 7 pcs. 815.00 5,705.00
50mmØ x 3.00m PVC Sanitary Pipe, Series 1000 3 pcs. 302.00 906.00
100mmØ x 90
0
PVC Sanitary Elbow, Series 1000 3 pcs. 100.00 300.00
100mmØ x 45
0
PVC Sanitary Elbow, Series 1000 2 pcs. 76.00 152.00
100mmØ x 100mmØ PVC Sanitary Wye, Series 1000 2 pcs. 159.00 318.00
100mmØ x 100mmØ PVC Sanitary Tee, Series 1000 3 pcs. 178.00 534.00
100mmØ x 50mmØ PVC Sanitary Wye, Series 1000 1 pc. 102.00 102.00
50mmØ x 90
0
PVC Sanitary Elbow, Series 1000 1 pc. 59.00 59.00
50mmØ x 50mmØ PVC Sanitary Tee, Series 1000 1 pc. 83.00 83.00
100mmØ Sanitary Clean Out Adaptor & Plug, Series 1000 4 pcs. 78.00 312.00
2. Cold Water Pipes & Fittings
19mmØ P.E. Tubing, SDR-11 30 l.m. 133.00 3990.00
19mmØ x 12mmØ G.I. Reducer, Sch. 40 1 pc. 22.00 22.00
19mmØ Brass Single Adaptor, Pack Joint/Clamp Type 1 pc. 330.00 330.00
19mmØ Brass Corporation Cock, ISO 1 pc. 325.00 325.00
75mmØ x 19mmØ Saddle Clamp w/ Stainless Bolts & Nuts 1 pc. 1,015.00 1,015.00
12mmØ x 6.00m G.I. Pipe, Sch. 40 2 pcs. 729.00 1,458.00
12mmØ x 90
0
G.I. Elbow, Sch. 40 7 pcs. 12.00 84.00
12mmØ x 12mmØ G.I. Tee, Sch. 40 4 pcs. 15.00 60.00
12mmØ Shower Valve 1 pc. 480.00 480.00
Shower Head 1 pc. 1,800.00 1,800.00
25
mm
Teflon Tape 5 rolls 22.00 110.00
3. Plumbing Fixtures & Accessories
Flush Type Water Closet w/ Complete Fittings & Accessories 1 set 4,442.00 4,442.00
Wall Hang Type Lavatory w/ Complete Fittings & Accessories 1 set 2,271.00 2,271.00
Tissue Holder (Ceramic) 1 set 345.00 345.00
Soap Holder (Ceramic) 1 set 452.00 452.00
100mm x 100mm Stainless Double Strainer Floor Drain 1 set 350.00 350.00
6mm thk x 0.60m x 0.60m Beveled Frameless Mirror 1 pc. 840.00 840.00 26,845.00
Window Grilles Work
5mmthk x 25mm x 6.00m Flat Bar 3 pcs. 205.00 615.00
12mm x 6.00m Square Bar 3 pcs. 191.00 573.00
10mm x 6.00m Square Bar 3 pcs. 191.00 573.00
6011 Welding Rod 20 pcs. 5.00 100.00 1,861.00
Painting Works
Concrete Neutralizer 3 gals. 485.00 1,455.00
Liquid Tile Primer 5 gals. 660.00 3,300.00
Liquid Tile Cast 5 gals. 434.00 2,170.00
Liquid Tile Top Coat (White Gloss) 10 gals. 787.00 7,870.00
Putty/Body Filler 5 qrts. 170.00 850.00
Red Lead Paint Metal Primer 5 qrts. 100.00 500.00
Acrylic Paint Blue 2 qrts. 248.00 496.00
Liquid Tile Reducer 4 gals. 369.00 1,476.00
Page 15 of 36
Lacquer Thinner 1 gal. 404.00 404.00
Liquid Tile Lamp Black Tinting Color 2 pints 100.00 200.00
Liquid Tile Raw Sienna Tinting Color 2 pints 100.00 200.00
Liquid Tile Thalo Blue Tinting Color 2 pints 100.00 200.00
Page 16 of 36
Liquid Tile Venetian Red Tinting Color 2 pints 100.00 200.00
Liquid Tile Burnt Umber Tinting Color 2 pints 100.00 200.00
7" Roller Brush w/ Handle 1 pc. 53.00 33.00
Brush Tray 1 pc. 23.00 23.00
#150 Sand Paper 2 dozs. 105.00 210.00
#150 Sand Paper 2 dozs. 105.00 210.00
4" Paint Brush 2 pcs. 45.00 90.00
2" Paint Brush 2 pcs. 20.00 40.00
1" Paint Brush 4 pcs. 10.00 40.00 20,167.00
#REF!
b. Labor:
2 - Masons 40 days 366.00 29,280.00
1 - Carpenter 40 days 366.00 14,640.00
1 - Steelman 40 days 366.00 14,640.00
1 - Painter 40 days 366.00 14,640.00
1 - Plumber 40 days 366.00 14,640.00
4 - Laborers 40 days 317.00 50,720.00 138,560.00
c. Equipment Rental/Fuel:
1 - Unit Concrete Bagger Mixer 10 days 1,500.00 15,000.00
1 - Unit Angular Grinder 8 days 300.00 2,400.00
1 - Unit Bar Cutter 18 days 300.00 5,400.00 22,800.00
Total Direct Cost #REF!
OCM #REF!
#REF!
Total Cost of Operators Room
N.6. Construction of Concrete Pavement (A=27.50 sq.m., t=0.20m)
a. Materials :
Portland Cement 53 bags 230.00 12,190.00
Washed Sand 3 cu.m. 900.00 2,700.00
Gravel (G-1) 6 bags 850.00 5,100.00
9pcs. - 1" x 8" x 10' Coco Lumber 60 bd.ft. 20.00 1,200.00
12pcs. - 2" x 3" x 10' Coco Lumber 60 bd.ft. 20.00 1,200.00
2" C.W. Nail 1 kg. 70.00 70.00
3" C.W. Nail 1 kg. 63.00 63.00 22,523.00
b. Labor :
2 - Masons 5 days 366.00 3,660.00
1 - Carpenter 5 days 366.00 1,830.00
6 - Laborers 5 days 317.00 9,510.00 15,000.00
c. Euipment Rental :
1 - Unit Concrete Bagger Mixer 5 days 1,500.00 7,500.00
Special Gasoline 100 liters 60.00 6,000.00 13,500.00
Total Direct Cost 51,023.00
OCM 5,102.00
56,125.00
Total Cost of Construction of Concrete Pavement
N.7. Landscaping Works
1. Concrete Cat Walk
Portland Cement 35 bags 230.00 8,050.00
Washed Sand 3 cu.m. 900.00 2,700.00
Gravel (G-1) 4 cu.m. 850.00 3,400.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 42 pcs. 165.00 6,930.00
#16 G.I. Tie-wire 5 kgs. 65.00 325.00 21,405.00
Labor:
1 - Mason/Carpenter 5 days 366.00 1,830.00
1 - Steelman 5 days 366.00 1,830.00
2 - Labor 5 days 317.00 3,170.00 6,830.00
28,235.00
2. Backfill Works
Carabao Grass 93 sq.m. 200.00 18,600.00
Filling Materials (Selected Barrow) 46 cu.m. 350.00 16,100.00 16,100.00
#REF!
56,125.00 Php
Page 17 of 36
Labor:
4 - Laborers 3 days 317.00 3,804.00 3,804.00
Equipment Rental/Fuel:
1 - Unit Plate Compactor 3 days 1,500.00 4,500.00
Special Gasoline 11 liters 60.00 660.00 5,160.00
25,064.00
Total Direct Cost 53,299.00
OCM 5,330.00
58,629.00
Total Cost of Landscaping 58,629.00 Php
Page 18 of 36
N.8. Construction of Concrete Collector Chamber w/ Encasement
a. Materials :
Portland Cement 62 bags 230.00 14,260.00
Washed Sand 3 cu.m. 900.00 2,700.00
Gravel (G-1) 6 cu.m. 850.00 5,100.00
Waterproofing Compound (900 grams/pack) 50 packs 28.00 1,400.00
Concrete Addmixture 50 packs 34.00 1,700.00
12
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 6 pcs. 240.00 1,440.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bars (Grade 20) 27 pcs. 165.00 4,455.00
#16 G.I. Tie-wire 7 kgs. 65.00 455.00
50
mm
Ø x 6.00m G.I. Pipe, Sch. 40 22 pcs. 2,912.00 64,064.00
#4 x 50
mm
x 50
mm
x 1.20m x 2.40m Steel Matting 22 pcs. 2,545.00 55,990.00
3
mm
thk x 25
mm
x 25
mm
x 6.00m Angle Bar 30 pcs. 540.00 16,200.00
5
mm
thk x 75
mm
x 6.00m Flat Bar 1 pc. 770.00 770.00
12
mm
Ø x 150
mm
Anchor Bolt w/ Nut & Washer 16 pcs. 80.00 1,280.00
#14 x 50
mm
x 75
mm
x 6.00m G.I. C-Purlins 18 pcs. 1,500.00 27,000.00
0.4
mm
thk x 450
mm
x 2.40m Galvalume Ridge Roll 3 pcs. 540.00 1,620.00
0.4
mm
thk x 1,132
mm
x 3.20m Galvalume Corrugated Sheet 12 shts. 1,718.00 20,616.00
#12 x 65mm Tek Screw w/ Neoprene Washer 312 pcs. 5.00 1,560.00
Ga. 16 900
mm
x 900
mm
Galvabond Steel Plate Checkered 1 pc. 800.00 800.00
(Job Ordered)
5
mm
thk x 50
mm
x 50
mm
x 6.00m Angle Bar 1 pc. 1,024.00 1,024.00
12
mm
thk x 1.20m x 2.40m Ordinary Plywood 12 pcs. 750.00 9,000.00
60pcs. - 2" x 3" x 10' Coco Lumber 300 bd.ft. 20.00 6,000.00
2" C.W. Nail 4 kgs. 70.00 280.00
4" C.W. Nail 5 kgs. 63.00 315.00
12
mm
Ø Clear Hose 10 mtrs. 10.00 100.00
#100 Nylon Chord 1 roll 150.00 150.00
Concrete Pail 8 pcs. 75.00 600.00
Red Lead Metal Primer Paint 7 gals. 440.00 3,080.00
Quick Dry Enamel (Paint Blue) 9 gals. 520.00 4,680.00
Paint Thinner 3 gals. 215.00 645.00
2" Paint Brush 4 pcs. 28.00 112.00
Steel Brush 2 pcs. 38.00 76.00
75
mm
Ø C.I. Body Gate Valve, F/F (NRS) w/ 2 units 11,044.00 22,088.00
16
mm
thk M.S. Steel Ring Flange w/ 16
mm
Ø Hex. Head
Stainless Steel Bolt w/ Nut & Washer
75
mm
Ø C.I. Sleeve Type Flexible Coupling 1 pcs. 968.00 968.00
75
mm
Ø x 6.00m G.I. Pipe, Sch. 40 2 pcs. 5,720.00 11,440.00
50
mm
Ø x 250
mm
G.I. Nipple, Sch. 40 1 pc. 106.00 106.00
50
mm
Ø x 330
mm
G.I. Nipple, Sch. 40 1 pc. 138.00 138.00
50
mm
Ø x 101
mm
G.I. Nipple, Sch. 40 1 pc. 43.00 43.00
75
mm
Ø x 45
0
G.I. Pipe, Sch. 40 3 pcs. 170.00 510.00
75
mm
Ø x 90
0
G.I. Elbow, Sch. 40 1 pc. 480.00 480.00
75
mm
Ø x 75
mm
Ø G.I. Tee, Sch. 40 1 pc. 390.00 390.00
50
mm
Ø x 90
0
G.I. Elbow, Sch. 40 2 pcs. 240.00 480.00
50
mm
Ø G.I. End Cap, Sch. 40 1 pc. 127.00 127.00
6
mm
thk Rubber Gasket 4 kgs. 70.00 280.00
25
mm
Teflon Tape 5 pcs. 22.00 110.00
Hacksaw Blade 12 pcs. 52.00 624.00
6011 Welding Rod 10 kgs. 145.00 1,450.00
Chlorine Powder 1 kg. 250.00 250.00
75
mm
Ø G.I. End Cap 1 pc. 300.00 300.00 287,256.00
b. Labor :
1 - Steelman 28 days 366.00 10,248.00
1 - Mason 28 days 366.00 10,248.00
1 - Pipefitter 28 days 370.00 10,360.00
1 - Carpenter 28 days 366.00 10,248.00
1 - Welder 28 days 366.00 10,248.00
15 - Laborers 28 days 317.00 133,140.00 184,492.00
Total Direct Cost 471,748.00
OCM 47,175.00
TOTAL COST OF CONSTRUCTION OF CONCRETE COLLECTOR CHAMBER 518,923.00

N.9. Construction of Ten (10) Linear Meters Concrete Intake Structure
1. Clearing/Lay-outing /Excavation Works
a. Labor :
Page 19 of 36
2 - Masons 4 days 366.00 2,928.00
1 - Carpenter 4 days 366.00 1,464.00
1 - Steelman 4 days 366.00 1,464.00
6 - Laborers 4 days 366.00 8,784.00 14,640.00
Direct Cost 14,640.00
OCM 1,464.00
16,104.00
2. Hauling of Materials
a. Labor :
12 - Laborers 23 days 317.00 87,492.00 87,492.00
87,492.00
8,749.00
96,241.00
Page 20 of 36
3. Rebar Works
a. Materials :
12
mm
Ø x 7.50m Def. Reinforcing Steel Bar (Grade 40) 26 pcs. 417.00 10,842.00
12
mm
Ø x 6.00m Def. Reinforcing Steel Bar (Grade 40) 46 pcs. 334.00 15,364.00
#16 G.I. Tie-wire 12 kgs. 86.00 1,032.00
Hacksaw Blade 8 pcs. 52.00 416.00 27,654.00
b. Labor :
2 - Masons 3 days 366.00 2,196.00
1 - Carpenter 3 days 366.00 1,098.00
1 - Steelman 3 days 366.00 1,098.00
6 - Laborers 3 days 317.00 5,706.00 10,098.00
37,752.00
3,775.00
41,527.00
4. Concreting Works
a. Materials :
Portland Cement 264 bags 230.00 60,720.00
Washed Sand 11 cu.m. 900.00 9,900.00
Gravel (G-1) 25 cu.m. 850.00 21,250.00
94pcs. - 2" x 4" x 10' Coco Lumber 627 bd.ft. 20.00 12,540.00
12
mm
thk x 1.20m x 2.40m Ordinary Plywood 12 shts. 750.00 9,000.00
2" C.W. Nail 3 kgs. 70.00 210.00
4" C.W. Nail 10 kgs. 63.00 630.00 114,250.00
b. Labor :
2 - Masons 20 days 366.00 14,640.00
1 - Carpenter 20 days 366.00 7,320.00
1 - Steelman 20 days 366.00 7,320.00
6 - Laborers 20 days 317.00 38,040.00 67,320.00
Direct Cost 181,570.00
OCM 18,157.00
199,727.00
TOTAL COST OF CONCRETE INTAKE STRUCTURES
N.10. Construction of Catenary Bridge (60.00 Linear Meters)
1. Lay-out & Excavation Works
a. Materials :
8pcs. - 2" x 3" x 8' Coco Lumber 32 bd.ft. 20.00 640.00
#100 Nylon Chord 1 roll 150.00 150.00
4" C.W. Nail 0.50 kg. 63.00 32.00 822.00
b. Labor :
1 - Skilled Worker 1 day 366.00 366.00
1 - Laborer 1 day 317.00 317.00 683.00
Direct Cost 1,505.00
OCM 151.00
1,656.00
2. Scaffolding Works
a. Materials :
8pcs. - 2" x 4" x 12' Coco Lumber 64 bd.ft. 20.00 1,280.00
6pcs. - 2" x 3" x 10' Coco Lumber 30 bd.ft. 20.00 600.00
16pcs. - 2" x 2" x 10' Coco Lumber 53 bd.ft. 20.00 1,060.00
4" C.W. Nail 2 kgs. 63.00 126.00
3" C.W. Nail 1 kg. 63.00 63.00 3,129.00
b. Labor :
1 - Skilled Worker 1 day 366.00 366.00
2 - Laborers 1 day 317.00 634.00 1,000.00
Direct Cost 4,129.00
OCM 413.00
4,542.00
3. Concreting Works
a. Materials :
Portland Cement 84 bags 230.00 19,320.00
Washed Sand 4 cu.m. 900.00 3,600.00
Gravel 8 cu.m. 850.00 6,800.00
353,599.00 Php
Page 21 of 36
12
mm
thk x 1.20m x 2.40m Ordinary Plywood 2 shts. 750.00 1,500.00
10pcs. - 2" x 3" x 8' Coco Lumber 40 bd.ft. 20.00 800.00
2" C.W. Nail 3 kgs. 70.00 210.00
4" C.W. Nail 4 kgs. 63.00 252.00 32,482.00
b. Labor :
3 - Skilled Workers 5 days 366.00 5,490.00
2 - Laborers 5 days 317.00 3,170.00 8,660.00
Direct Cost 41,142.00
OCM 4,114.00
45,256.00
4. Steel Reinforcing Works
a. Materials :
16
mm
Ø x 6.00m Def. Reinforcing Steel Bar (Grade 40) 47 pcs. 588.00 27,636.00
10
mm
Ø x 6.00m Def. Reinforcing Steel Bar (Grade 40) 23 pcs. 230.00 5,290.00
Page 22 of 36
#16 G.I. Tie-wire 4 kgs. 86.00 344.00
Hacksaw Blade 8 pcs. 52.00 416.00 33,686.00
b. Labor :
3 - Skilled Workers 5 days 366.00 5,490.00
2 - Laborers 5 days 366.00 3,660.00 9,150.00
Direct Cost 42,836.00
OCM 4,284.00
47,120.00
5. Masonry Works
a. Materials :
Portland Cement 3 bags 230.00 690.00
Sand (for plastering) 0.20 cu.m. 1,300.00 260.00 950.00
b. Labor :
3 - Skilled Workers 1 day 366.00 1,098.00
2 - Laborers 1 day 317.00 634.00 1,732.00
Direct Cost 2,682.00
OCM 268.00
2,950.00
6. Installation of Tension Cable
a. Materials :
20
mm
thk x 250mm x 250mm M.S. Plate, w/ 6-19
mm
Ø Bolt Holes 2 pcs. 6,496.00 12,992.00
16
mm
thk x 125mm Stainless Bolt w/ Nut & Washer 12 pcs. 246.00 2,952.00
12
mm
thk x 38
mm
Stainless Bolt w/ Nut & Washer 40 pcs. 73.00 2,920.00
5
mm
thk x 50
mm
x 6.00m Flat Bar 4 pcs. 536.00 2,144.00
5
mm
thk x 38
mm
x 6.00m Flat Bar 1 pc. 356.00 356.00
20
mm
Ø x 6.00m Plain Round Bar 1 pc. 633.00 633.00
25
mm
Ø x 200mm Standard Turn Buckle 4 pcs. 364.00 1,456.00
20
mm
Ø G.I. Wire Rope w/ Tensile Strength of 1,770 Mpa 100 l.m. 380.00 38,000.00
12
mm
Ø G.I. Wire Rope w/ Tensile Strength of 1,062 Mpa 60 l.m. 230.00 13,800.00
20
mm
Ø G.I. Cable Clamp 4 pcs. 45.00 180.00
12
mm
Ø G.I. Cable Clamp 80 pcs. 27.00 2,160.00
12
mm
Ø x 50mm Hex. Head Stainless Bolts w/ Nut & Washer 72 pcs. 20.00 1,440.00 79,033.00
b. Labor :
3 - Skilled Workers 4 days 366.00 4,392.00
2 - Laborers 4 days 317.00 2,536.00 6,928.00
Direct Cost 85,961.00
OCM 8,596.00
94,557.00
TOTAL COST OF CATENARY BRIDGE
O. Electrical Works
A. SINGLE PHASE A.C. POWER DISTRIBUTION LINE
1. MOBILIZATION OF EQUIPMENTS, ACCESSORIES AND STAFF 1 lot 5,000.00 5,000.00 5,000.00
TO PROJECT SITE (PROCUREMENT PERIOD)
2. ELECTRICAL PERMIT PROCESSING/SECURING ALL PERMITS 1 lot 10,000.00 10,000.00 10,000.00
NECESSARY FOR THE COMPLETION OF WORKS
3. CLEARING / PREPARATION OF RIGHT OF WAY 1 lot 5,000.00 5,000.00 5,000.00
4. FINAL STAKING, BOREHOLING AND SUPPLY & INSTALLATION OF POLE:
a. Materials:
35 Footer Round Centrifugal Prestressed Concrete Pole or Galvanized Steel Pole
Minimum Break Load: 500 Kgs.
Top Diameter : 140 mm
Butt Diameter : 268 mm 1 unit 18,207.00 18,207.00 18,207.00
b. Labor:
2 - Skilled Workers 1 day 394.00 788.00
4 - Contractual Laborers 1 day 317.00 1,268.00 2,056.00
c. Equipment Rental/Fuel/Oil & Lubricants:
1 - Unit - Boomtruck 1 day 10,000.00 10,000.00 10,000.00
30,263.00
5. SUPPLY AND INSTALLATION OF KWH METER, SERVICE ENTRANCE AND ACCESSORIES:
a. Materials:
Kilowatthour Meter-(Digital), 240 volts, 3 phase
w/ current transformer,metering/CT box, rectangular base 1 unit 65,000.00 65,000.00
25mmØ(3/4") RSC Entrance Cap 1 pc. 35.00 35.00
25mmØ(3/4") x 3.00m RSC with Coupling 2 pcs. 378.00 756.00
25mmØ(3/4") RSC Locknut 2 pcs. 7.00 14.00
Secondary rack, 2 wire w/ spool 1 set 282.00 282.00
196,081.00 Php
Page 23 of 36
8.0mm
2
THHN Stranded Wires 15 mtrs. 80.00 1,200.00 67,287.00
b. Labor:
2 - Skilled Workers 1 day 394.00 788.00
4 - Contractual Laborers 1 day 317.00 1,268.00 2,056.00
69,343.00
6. ENERGIZATION, TESTING AND COMMISSIONING: 1 lot 5,000.00 5,000.00 5,000.00
7. DEMOBILIZATION: 1 lot 3,000.00 3,000.00 3,000.00
Total Direct Cost for Three Phase AC Power Distribution Line 127,606.00
OCM 12,761.00
Contractor's Profit 12,761.00
Value Added Tax 15,313.00 40,835.00 168,441.00
B. SINGLE PHASE SECONDARY LINE
a. Materials
Molded Case Circuit Breaker, 60 Amps; 2 P ; 240 V ; 10 KAIC
Page 24 of 36
Trip type : Thermal Magnetic ; Industrial type; Bolt-on type
with Metal Enclosure 1 assy. 3,468.00 3,468.00
230 volts enclosed in Powder Coated Finished Panel Board,
60A 2P TQD Main, 8 Branches, 2P TQC
1 set - 15 Amps. Branch
5 sets - 20 Amps. Branch
1 set - 50 Amps. Branch
1 set - Spare 1 unit 11,465.00 11,465.00
8.0mm
2
THW Stranded Wire 84 mtrs. 86.00 7,224.00
3.5mm
2
THW Stranded Wire 6 rolls 6,000.00 36,000.00
2.0mm
2
THW Stranded Wire 2 rolls 4,500.00 9,000.00
Perimeter post lamp with cage, globe type, (250mmx250mm)
complete assembly with 23 watts Capsulated CFL 7 sets 1,903.00 13,321.00
70W Metal Halide Floodlight 1 pc. 2,400.00 2,400.00
3U CFL with Capsule, Cool Daylight, 23W Assembly 4 pcs. 168.00 672.00
40W Fluorescent Lamp, Box Type 4 pcs. 270.00 1,080.00
Ceiling Socket with screw 8 pcs. 30.00 240.00
Duplex Convenience Outlet w/ plate (flush type) 5 pcs. 98.00 490.00
Convenience Outlet for Welding Machine 1 pc. 520.00 520.00
Duplex Convenience Outlet w/ plate - weatherproof (flush type) 1 pc. 420.00 420.00
Toggle Switch 1-Gang w/ plate (flush type) 1 pc. 102.00 102.00
Toggle Switch 2-Gang w/ plate (flush type) 2 pcs. 158.00 316.00
Toggle Switch 3-Gang w/ plate (flush type) 1 pc. 212.00 212.00
20mmØ(1/2") PVC Flexible Electrical Conduit 1 roll 776.00 776.00
20mmØ(1/2") x 3.00m PVC Electrical Conduit 5 pcs. 85.00 425.00
20mmØ(1/2") x 90° PVC Electrical Conduit Elbow Long Sweep 3 pcs. 17.00 51.00
20mmØ(1/2") PVC Electrical Coupling Connectors 3 pcs. 7.00 21.00
20mmØ(1/2") PVC Male Adaptor 10 pcs. 6.00 60.00
20mmØ(1/2") Lock Nut (zinc coated) 10 pcs. 5.00 50.00
2 Wire Secondary Rack w/ Spool Insulator 1 pc. 290.00 290.00
25mmØ(3/4") PVC Flexible Electrical Conduit 3 roll 1,200.00 3,600.00
25mmØ(3/4") x 3.00m PVC Electrical Conduit 15 pcs. 130.00 1,950.00
25mmØ(3/4") x 90° PVC Electrical Conduit Elbow Long Sweep 25 pcs. 28.00 700.00
25mmØ(3/4") PVC Electrical Coupling Connectors 15 pcs. 10.00 150.00
25mmØ(3/4") PVC Male Adaptor 28 pcs. 9.00 252.00
25mmØ(3/4") Lock Nut (zinc coated) 28 pcs. 7.00 196.00
25mmØ(3/4") Entance Cap 1 pc. 35.00 35.00
25mmØ(3/4") x 90
o
Long Sweep Elbow, RMC 1 pc. 37.00 37.00
25mmØ(3/4") x 3.00m Rigid Metal Conduit 2 pcs. 368.00 736.00
25mmØ(3/4") RMC Coupling 1 pc. 20.00 20.00
25mmØ(3/4") RMC Lock Nut 4 pcs. 7.00 28.00
25mmØ(3/4") G.I. Flexible Conduit, Corrugated Pipe 2 ft. 110.00 220.00
25mmØ(3/4") Conduit Straight Connector 2 pcs. 30.00 60.00
2" x 4" x 2" PVC Utility Box ( H.D.) 8 pcs. 21.00 168.00
4" x 4" PVC Junction Box ( H.D.) w/ Cover 25 pcs. 26.00 650.00
Quick Dry Enamel (QDE), color Gray 1 qrts. 27.00 27.00
3/2" Paint Brush 1 pc. 28.00 28.00
Paint Thinner 1 btle. 29.00 29.00
#16 G.I. Tie Wire 3 kgs. 65.00 195.00
PVC Solvent Cement 3 qrts. 460.00 1,380.00
1/4" Camridge / Mica Tube 4 mtrs. 10.00 40.00
3/4" Polytype Electrical Tape 3 pcs. 25.00 75.00
3/4" Rubber Tape 2 pcs. 102.00 204.00 99,383.00
b. Labor
2 - Skilled Workers 12 days 394.00 9,456.00
2 - Laborers 12 days 317.00 7,608.00 17,064.00
116,447.00
Total Direct Cost for Three Phase & Single Phase Secondary Line
OCM 11,645.00
Contractor's Profit 11,645.00
Value Added Tax 13,974.00 37,264.00 153,711.00
Total Cost of Electrical Works
P. DISINFECTION OF COLLECTOR CHAMBER
A. Materials:
Chlorine Powder 1 kg. 250.00 250.00 250.00
B. Labor:
2 - Laborers 2 days 317.00 1,268.00 1,268.00
Direct Cost 1,518.00
OCM 152.00
TOTAL DIRECT COST OF DISINFECTION OF COLLECTOR CHAMBER 1,670.00
386,582.00 Php
Page 25 of 36
Q. DEMOBILIZATION
B. Labor:
56 - Contractual Laborers 5 days 317.00 88,760.00 88,760.00
Direct Cost 88,760.00
OCM 8,876.00
TOTAL DIRECT COST OF DEMOBILIZATION 97,636.00
I. NON-ENGINEERING BASIC ITEMS
# #REF!
A. Fee's #REF!
B. Public Safety 79,588.00 Php
C. Construction of Temporary Facilities 38,681.00 Php
D. Supervision 91,176.00 Php
S U M M A R Y
Page 26 of 36
II. ENGINEERING BASIC COST ITEMS
A. Hauling of Materials 232,685.00 Php
B. Final Staking/Lay-outing/Line and Grade 16,912.00 Php
C. Pipeline and Appurtenances 9,477,816.00 Php
D. Concrete Cutting and Breaking 189,907.00 Php
E. Concrete Restoration Works 268,364.00 Php
F. Aspalt Overlay #REF!
G. Valves/Fitting/Inter-connection Works 250,505.00 Php
H. Installation of Fourteen (14) Units - 75mmØ Fire Hydrants w/ Concrete Barricade 370,912.00 Php
I. Installation of Seven (7) Units Blow-off Assembly 155,395.00 Php
J. Installation of Eigth (8) Units Air-release Assembly 60,489.00 Php
K. Hydrotesting and Disinfection of Pipelines 59,243.00 Php
L. Painting Works 19,608.00 Php
M. Culvert/Drainage/Bridge Crossing 116,196.00 Php
N. Civil Works
N.1.Construction of Concrete Ground Tank (180 Cu.m. Capacity) #REF!
#REF!
N.3.Construction of Guard House #REF!
N.4.Construction of Septic Tank/Catch Basin #REF!
N.5.Construction of Operators Room #REF!
N.6.Construction of Concrete Pavement 56,125.00 Php
N.7.Landscaping Works 58,629.00 Php
N.8.Construction of Concrete Collector Chamber w/ Encasement (9.00 Sq.m.) 518,923.00 Php
N.9.Construction of Concrete Intake Structure (10 Linear Meters) 353,599.00 Php
N.10.Construction of Catenary Bridge (60.00 Linear Meters) 196,081.00 Php
O. Electrical Works 386,582.00 Php
P. Disinfection and Leakage Test of Collector Chamber 1,670.00 Php
Q. Demobilization 97,636.00 Php
Prepared by: Reviewed & Checked by: Submitted by:
FELIXBERTO R. CAARE, JR. MARIE CLAIRE C. BONGO MARLI P. ACOSTA-DE FIESTA
Researcher/Analyst A, (J.O.) Officer-In-Charge Officer-In-Charge
Planning & Development Section Planning & Design Division
Approved by: Certified as to Availability of Funds: Recommending Approval for
Project Implementation:
CARLOS L. PEREZ, SR. ROBERTO R. MENDOZA ALEJO S. ROJAS, JR.
Officer-In-Charge Assist. General Manager Assistant General Manager for Operations
Engineering Department For Finance and Administration Group
Approved for Project Implementation:
LEONARDO REY D. VASQUEZ
General Manager
#REF!
N.2.Construction of Perimeter Fence
Page 27 of 36
PROJECT : CONSTRUCTION OF VITALI- LICOMO- TICTAPUL WATER SYSTEM PROJECT
Location : Barangay Tictapul - Licomo, Zamboanga City
Project Cost :
Project Duration : TWO HUNDRED FORTY (240) CALENDAR DAYS
Manpower Requirements : 122 MANPOWER (for Pipelaying Works; 2- Engineering Assistant, 112- Laborers, 2- Pipefitters, 2- Masons, 2- Carpenters, 2- Welder/Steelman)
37 MANPOWER (for Civil Works; 2- Engineering Assistant, 18- Laborers, 1- Pipefitter, 4- Masons, 4- Carpenters, 4- Steelman, 1- Welder, 1- Painter, 1- Plumber, & 1- Electrician)
I. NON-ENGINEERING BASIC ITEMS
A. LOT ACQUISITION #REF!
B. FEE'S #REF!
C. PUBLIC SAFETY #REF!
D. CONSTRUCTION OF TEMPORARY FACILITIES #REF!
E. SUPERVISION #REF!
II. ENGINEERING BASIC COST ITEMS
A. HAULING OF MATERIALS #REF!
B. FINAL STAKING/LAY-OUTING/LINE AND GRADE #REF!
C. PIPELINES & APPURTENANCES:
C.1. SUPPLY LAYING OF PIPELINE #REF!
100MMØ PVC PIPELINE
75MMØ PVC PIPELINE
75MMØ G.I. PIPELINE
C.2. LAYING OF SAND BEDDING #REF!
C.3. FINAL BACKFILLING & COMPACTION #REF!
D. CONCRETE CUTTING & BREAKING
D.1. Concrete Cutting #REF!
D.2. Concrete breaking #REF!
E. CONCRETE RESTORATION WORKS #REF!
F. ASPHALT OVERLAY #REF!
G. VALVES/FITTINGS & INTER-CONNECTION WORKS #REF!
H. INSTALLATION OF FOURTEEN (14) UNITS - 75MMØ FIRE HYDRANTS W/ CONCRETE BARRICADE #REF!
I. INSTALLATION OF SEVEN (7) UNITS- BLOW-OFF ASSEMBLY: #REF!
J. INSTALLATION OF NINE (9) UNITS - AIR- RELEASE ASSEMBLY #REF!
K. HYDRO-TESTING & DISINFECTION OF PIPELINES #REF!
L. PAINTING WORKS #REF!
M. CULVERT & BRIDGE CROSSING
M.1. Culvert Crossing #REF!
M.2. Bridge Crossing #REF!
N. CIVIL WORKS
N.1. Construction of Concrete Ground Tank (180 Cu.m. Capacity)
# #REF!
2. Excavation Works: (138.10 cu.m.) #REF!
3. Forms and Scaffolding Works: #REF!
4. Concreting Works: #REF!
5. Rebar Works #REF!
6. Steel Works: #REF!
7. Pipes and Appurtenances #REF!
8. Electromagnetic Flowmeter & Encasement #REF!
9. Painting Works: #REF!
10. Masonry Works: #REF!
11. Leakage & Disinfection Works: #REF!
# #REF!
# #REF!
# #REF!
## #REF!
## #REF!
## #REF!
## #REF!
N.6. Construction of Concrete Pavement (A=27.50 sq.m., t=0.20m) #REF!
N.7. Landscaping Works #REF!
N.8. Construction of Concrete Collector Chamber w/ Encasement #REF!
N.9. Construction of Ten (10) Linear Meters Concrete Intake Structure
1. Clearing/Lay-outing /Excavation Works #REF!
2. Hauling of Materials #REF!
3. Rebar Works #REF!
4. Concreting Works #REF!
N.10. Construction of Catenary Bridge (60.00 Linear Meters)
1. Lay-out & Excavation Works #REF!
2. Scaffolding Works #REF!
3. Concreting Works #REF!
4. Steel Reinforcing Works #REF!
5. Masonry Works #REF!
6. Installation of Tension Cable #REF!
O. ELECTRICAN WORKS #REF!
P. DISINFECTION OF COLLECTOR CHAMBER #REF!
Q. DEMOBILIZATION #REF!
TOTAL PROJECT COST #REF!
CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared by: Submitted by: Approved by: Recommending Approval for Project Implementation: Approved for Project Implementation:
FELIXBERTO R. CAARE, JR. MARLI P. ACOSTA - DE FIESTA CARLOS L. PEREZ, SR. ALEJO S. ROJAS, JR. LEONARDO REY D. VASQUEZ
Researcher/Analyst A (J.O.) Officer-In-Charge Officer-In-Charge Officer-In-Charge Assistant General Manager for Operation General Manager
Planning & Development Section Planning & Development Section Planning & Design Division Engineering Department
#REF!
386,582.00 Php
58,629.00 Php
56,125.00 Php
#REF!
47,120.00 Php
C A L E N D A R D A Y S
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar St., Zamboanga City
#REF!
#REF!
250,505.00 Php
370,912.00 Php
155,395.00 Php
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
74,458.00 Php
115,449.00 Php
268,364.00 Php
#REF!
1,072,176.56 1,000,082.00
#REF!
#REF!
59,243.00 Php
19,608.00 Php
518,923.00 Php
- Php
#REF!
195
2,950.00 Php
94,557.00 Php
1,670.00 Php
41,527.00 Php
150 120 135
1,552,058.00 Php
30 165 45 60 75 180 90
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
928,983.64
#REF! #REF!
#REF!
#REF! #REF! #REF!
#REF! #REF!
#REF!
#REF!
928,983.64 #REF!
#REF! #REF! #REF! #REF!
#REF!
#REF! #REF!
928,983.64
#REF!
#REF!
#REF!
#REF!
1,118,890.64 1,465,284.00 #REF!
60,489.00 Php
MARIE CLAIRE C. BONGO
97,636.00 Php
116,196.00 Php
1,656.00 Php
4,542.00 Php
45,256.00 Php
#REF!
#REF!
#REF!
16,104.00 Php
96,241.00 Php
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Reviewed & Checked by:
GANTT CHART
#REF!
Work Item % Perfected
105
Amounts
#REF!
#REF!
79,588.00 Php
38,681.00 Php
#REF!
91,176.00 Php
6,267,878.00 Php
1,657,880.00 Php
199,727.00 Php
#REF!
#REF!
232,685.00 Php
16,912.00 Php
210 225 240
928,983.64 1,170,686.03
A. SINGLE PHASE A.C. POWER DISTRIBUTION LINE
1. MOBILIZATION OF EQUIPMENTS, ACCESSORIES AND STAFF
TO PROJECT SITE (PROCUREMENT PERIOD)
2. ELECTRICAL PERMIT PROCESSING/SECURING ALL PERMITS
NECESSARY FOR THE COMPLETION OF WORKS
3. CLEARING / PREPARATION OF RIGHT OF WAY
4. FINAL STAKING, BOREHOLING AND SUPPLY & INSTALLATION OF POLE:
a. Materials:
35 Footer Round Centrifugal Prestressed Concrete Pole or Galvanized Steel Pole
Minimum Break Load : 500 Kgs.
Top Diameter : 140 mm
Butt Diameter : 268 mm
b. Labor:
2 Skilled Workers
4 Contractual Laborers
c. Equipment Rental/Fuel/Oil & Lubricants:
1 Unit - Boomtruck
5. SUPPLY AND INSTALLATION OF KWH METER, SERVICE ENTRANCE AND ACCESSORIES:
a. Materials:
Kilowatthour Meter-(Digital), 240 volts, 3 phase
w/ current transformer,metering/CT box, rectangular base
25mmØ(3/4") RSC Entrance Cap
25mmØ(3/4") x 3.00m RSC with Coupling
25mmØ(3/4") RSC Locknut
Secondary rack, 2 wire w/ spool
8.0mm
2
THHN Stranded Wires
b. Labor:
2 Skilled Workers
4 Contractual Laborers
6. ENERGIZATION, TESTING AND COMMISSIONING:
7. DEMOBILIZATION:
Total Direct Cost for Three Phase AC Power Distribution Line
OCM
Contractor's Profit
Value Added Tax
B. SINGLE PHASE SECONDARY LINE
a. Materials
Molded Case Circuit Breaker, 60 Amps; 2 P ; 240 V ; 10 KAIC
Trip type : Thermal Magnetic ; Industrial type; Bolt-on type
with Metal Enclosure
230 volts enclosed in Powder Coated Finished Panel Board,
60A 2P TQD Main, 8 Branches, 2P TQC
1 set - 15 Amps. Branch
5 sets - 20 Amps. Branch
1 set - 50 Amps. Branch
1 set - Spare
8.0mm
2
THW Stranded Wire
3.5mm
2
THW Stranded Wire
2.0mm
2
THW Stranded Wire
Perimeter post lamp with cage, globe type, (250mmx250mm)
complete assembly with 23 watts Capsulated CFL
70W Metal Halide Floodlight
3U CFL with Capsule, Cool Daylight, 23W Assembly
40W Fluorescent Lamp, Box Type
Ceiling Socket with screw
Duplex Convenience Outlet w/ plate (flush type)
Convenience Outlet for Welding Machine
Duplex Convenience Outlet w/ plate - weatherproof (flush type)
Toggle Switch 1-Gang w/ plate (flush type)
Toggle Switch 2-Gang w/ plate (flush type)
Toggle Switch 3-Gang w/ plate (flush type)
20mmØ(1/2") PVC Flexible Electrical Conduit
20mmØ(1/2") x 3.00m PVC Electrical Conduit
20mmØ(1/2") x 90° PVC Electrical Conduit Elbow Long Sweep
20mmØ(1/2") PVC Electrical Coupling Connectors
20mmØ(1/2") PVC Male Adaptor
20mmØ(1/2") Lock Nut (zinc coated)
2 Wire Secondary Rack w/ Spool Insulator
25mmØ(3/4") PVC Flexible Electrical Conduit
25mmØ(3/4") x 3.00m PVC Electrical Conduit
25mmØ(3/4") x 90° PVC Electrical Conduit Elbow Long Sweep
25mmØ(3/4") PVC Electrical Coupling Connectors
25mmØ(3/4") PVC Male Adaptor
25mmØ(3/4") Lock Nut (zinc coated)
25mmØ(3/4") Entance Cap
25mmØ(3/4") x 90
o
Long Sweep Elbow, RMC
25mmØ(3/4") x 3.00m Rigid Metal Conduit
25mmØ(3/4") RMC Coupling
25mmØ(3/4") RMC Lock Nut
25mmØ(3/4") G.I. Flexible Conduit, Corrugated Pipe
25mmØ(3/4") Conduit Straight Connector
2" x 4" x 2" PVC Utility Box ( H.D.)
4" x 4" PVC Junction Box ( H.D.) w/ Cover
Quick Dry Enamel (QDE), color Gray
3/2" Paint Brush
Paint Thinner
#16 G.I. Tie Wire
PVC Solvent Cement
1/4" Camridge / Mica Tube
3/4" Polytype Electrical Tape
3/4" Rubber Tape
b. Labor
2 Skilled Workers
2 Contractual Laborers
Total Direct Cost for Three Phase & Single Phase Secondary Line
OCM
Contractor's Profit
Value Added Tax
TOTAL COST FOR ELECTRICAL WORKS
1 lot 5,000.00 5,000.00 5,000.00
1 lot 10,000.00 10,000.00 10,000.00
1 lot 5,000.00 5,000.00 5,000.00
1 unit 18,207.00 18,207.00 18,207.00
1 day 394.00 788.00
1 day 317.00 1,268.00 2,056.00
1 day 10,000.00 10,000.00 10,000.00
30,263.00
1 unit 65,000.00 65,000.00
1 pc. 35.00 35.00
2 pcs. 378.00 756.00
2 pcs. 7.00 14.00
1 set 281.52 281.52
15 mtrs. 80.00 1,200.00 67,286.52
1 day 394.00 788.00
1 day 317.00 1,268.00 2,056.00
69,342.52
1 lot 5,000.00 5,000.00 5,000.00
1 lot 3,000.00 3,000.00 3,000.00
127,605.52
12,761.00
12,761.00
15,313.00 40,835.00 168,440.52
1 assy. 3,468.00 3,468.00
1 unit 11,465.00 11,465.00 11465
84 mtrs. 86.00 7,224.00
6 rolls 6,000.00 36,000.00
2 rolls 4,500.00 9,000.00
7 sets 1,903.00 13,321.00
1 pc. 2,400.00 2,400.00
4 pcs. 168.00 672.00
4 pcs. 270.00 1,080.00
8 pcs. 30.00 240.00
5 pcs. 98.00 490.00
1 pc. 520.00 520.00
1 pc. 420.00 420.00
1 pc. 102.00 102.00
2 pcs. 158.00 316.00
1 pc. 212.00 212.00
1 roll 776.00 776.00 775.20
5 pcs. 85.00 425.00 83.64
3 pcs. 17.00 51.00 16.32
3 pcs. 7.00 21.00
10 pcs. 6.00 60.00
10 pcs. 5.00 50.00
1 pc. 290.00 290.00 276
3 roll 1,200.00 3,600.00 1199.52
15 pcs. 130.00 1,950.00 127.5
25 pcs. 28.00 700.00 25.5
15 pcs. 10.00 150.00
28 pcs. 9.00 252.00
28 pcs. 7.00 196.00
1 pc. 35.00 35.00
1 pc. 37.00 37.00 35.7
2 pcs. 368.00 736.00 367.2
1 pc. 20.00 20.00 18.36
4 pcs. 7.00 28.00
2 ft. 110.00 220.00
2 pcs. 30.00 60.00
8 pcs. 21.00 168.00 21
25 pcs. 26.00 650.00
1 qrts. 27.00 27.00
1 pc. 28.00 28.00
1 btle. 29.00 29.00
3 kgs. 110.00 330.00
3 qrts. 460.00 1,380.00
4 mtrs. 10.00 40.00
3 pcs. 25.00 75.00
2 pcs. 102.00 204.00 99,239.00
12 days 394.00 9,456.00
12 days 317.00 7,608.00 17,064.00
116,303.00
11,630.00
11,630.00
13,956.00 37,216.00 153,519.00
386,351.42
no. of outlet: 61
12.2
15.33333

Sponsor Documents

Or use your account on DocShare.tips

Hide

Forgot your password?

Or register your new account on DocShare.tips

Hide

Lost your password? Please enter your email address. You will receive a link to create a new password.

Back to log-in

Close