Professional Documents
Culture Documents
:
:
:
I. MOBILIZATION
II. HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. SUPPLY/FABRICATION OF 270- UNITS OF 200MM X 200MM X 150MM CO
V. SUPPLY/CONSTRUCTION OF 6 - UNITS PVC PIPE RACK
Supply/Construction of 6 - Units 12.60m x 5.00m PVC Pipe Rack
VI. SCAFFOLDING WORKS
VII. TRUSSES WORKS
Supply/Fabrication of 30 - Units of 19mm G.I. Pipe, Sch. 40 Trusses
VIII. ROOFING WORKS
Supply/Installation of 101.00 Sq.m. Roofing Area
IX. CONSTRUCTION OF 88.55 LINEAR METER BARBWIRE FENCE
X. ELECTRICAL WORKS
XI. CONSTRUCTION OF ELECTRICAL POST
Supply/Construction of 15 - Units Electrical Post
XIII. DEMOBILIZATION
Cost of Project
Php
2,308,507.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
Qty.
I. MOBILIZATION
B. Equipment Rental/Fuel:
### - Unit - Boom Truck
Diesel Fuel
Direct Cost
OCM
TOTAL COST OF ITEM II
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
A. Materials:
31 pcs. - 2" x 3" x 10' Coco Lumber
15 pcs. - 2" x 3" x 8' Coco Lumber
4" C.W. Nail
Nylon Chord
12mm Clear Hose
B. Labor:
### - Carpenters
Direct Cost
OCM
TOTAL COST OF ITEM III
1
30
155
60
3
2
20
IV. SUPPLY/FABRICATION OF 270- UNITS OF 200MM X 200MM X 150MM CONCRETE BASE BLOCK
A. Materials:
Portland Cement
17
Sand
Gravel
10mm x 6.00m Deformed Reinforcing Steel Bars
Hacksaw Blade
12mm thk x 1.20m x 2.40m Ordinary Plywood
2" C.W. Nail
B. Labor:
### - Mason
### - Welder
### - Carpenters
### - Laborers
Direct Cost
OCM
TOTAL COST OF ITEM IV
V. SUPPLY/CONSTRUCTION OF 6 - UNITS PVC PIPE RACK
A. Materials:
3.9mm thk x 38mm (I.D.) x 6.00m G.I. Pipe, (Sch. 40)
38mm x 38mm M.S. Pipe Clamp/Scaffolding Clamp
B. Labor:
### - Carpenters
### - Laborers
Direct Cost
OCM
TOTAL COST OF ITEM V
1
2
27
2
15
4
2
2
2
2
678
2,223
10
10
667
300
200
18
6
6
93
5
8
4
4
8
26
178
2
2
5
0.15
0.30
14
17
5
7
0.30
0.60
1
4
1
1
2
1
3
5
4
3
1
30
1
1
2
5
5
5
5
X. ELECTRICAL WORKS
A. Materials:
Kiliwatthour Meter (Analog), 230 Volts, Single Phase, Assembly, GE Class 100
1
16
31
25
mm
25
mm
25
20
25
50
mm
mm
20
mm
10
62
62
38
mm
x 12
mm
8
2
7
25
B. Equipment Rental
C. Labor:
### - Electrician
### - Contractual Laborers
5
5
Direct Cost
OCM
TOTAL COST OF ITEM X
XI. CONSTRUCTION OF ELECTRICAL POST
A. Materials:
Portland Cement
Sand
Gravel
10mm x 6.00m Deformed Reinforcing Steel Bars
#16 G.I. Tie-wire
3.91mm thk x 38mm (I.D.) x 6.00m G.I. Pipe (Sch. 40)
B. Labor:
### - Mason
### - Carpenter
21
1
2
35
5
8
3
3
3
6
2
4
4
2
3
3
SUMMARY
I. MOBILIZATION
II. HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. SUPPLY/FABRICATION OF 270- UNITS OF CONCRETE BASE BLOCK
V. SUPPLY/CONSTRUCTION OF 6 - UNITS PVC PIPE RACK
VI. SCAFFOLDING WORKS
VII. TRUSSES WORKS
VIII. ROOFING WORKS
IX. CONSTRUCTION OF 88.55 LINEAR METER BARBWIRE FENCE
X. ELECTRICAL WORKS
XI. CONSTRUCTION OF ELECTRICAL POST
XII. PAINTING WORKS
XIII. DEMOBILIZATION
TOTAL PROJECT COST
Prepared by:
Approved by:
ROBERTO R. MENDOZA
Officer-In-Charge
Accounting & Treasury Department
COST ESTIMATES
Unit
lot
Unit Cost
Sub-Total
Total Cost
10,000.00
10,000.00
10,000.00
317.00
634.00
634.00
day
liters
5,000.00
49.00
5,000.00
1,470.00
bd.ft.
bd.ft.
kgs.
rolls
l.m.
17.00
17.00
65.00
50.00
10.00
2,635.00
1,020.00
195.00
100.00
200.00
366.00
732.00
226.00
3,842.00
day
day
7,104.00
7,738.00
774.00
8,512.00
4,150.00
732.00
4,882.00
488.00
5,370.00
cu.m.
cu.m.
pcs.
pcs.
shts.
kgs.
650.00
650.00
161.00
52.00
550.00
65.00
650.00
1,300.00
4,347.00
104.00
8,250.00
260.00
days
days
days
days
366.00
366.00
366.00
317.00
732.00
732.00
1,464.00
1,268.00
2,075.00
80.00
1,406,850.00
177,840.00
366.00
317.00
14,640.00
6,340.00
pcs.
pcs.
days
days
18,753.00
4,196.00
22,949.00
2,295.00
25,244.00
1,584,690.00
20,980.00
1,605,670.00
160,567.00
1,766,237.00
bd.ft.
bd.ft.
bd.ft.
kgs.
17.00
17.00
17.00
65.00
11,333.00
5,100.00
3,400.00
1,170.00
days
days
317.00
366.00
3,804.00
8,784.00
pcs.
pcs.
kgs.
988.00
52.00
145.00
91,884.00
260.00
1,160.00
93,304.00
days
2,160.00
8,640.00
8,640.00
days
days
366.00
317.00
1,464.00
3,804.00
rolls
pcs.
kgs.
7,750.00
990.00
65.00
62,000.00
25,740.00
11,570.00
days
days
366.00
317.00
2,928.00
1,268.00
bags
cu.m.
cu.m.
pcs.
rolls
pcs.
226.00
650.00
650.00
2,075.00
1,650.00
52.00
1,130.00
98.00
195.00
29,050.00
28,050.00
260.00
bags
cu.m.
cu.m.
pc.
pcs.
226.00
650.00
650.00
4,800.00
2,238.00
1,582.00
195.00
390.00
4,800.00
8,952.00
21,003.00
8,784.00
29,787.00
2,979.00
32,766.00
5,268.00
107,212.00
10,721.00
117,933.00
99,310.00
4,196.00
103,506.00
10,351.00
113,857.00
58,783.00
pc.
pc.
pcs.
roll
pcs.
pcs.
pcs.
kgs.
pc.
bd.ft.
kg.
kg.
kgs.
1,142.00
261.00
51.00
570.00
168.00
381.00
161.00
65.00
550.00
17.00
65.00
65.00
145.00
1,142.00
261.00
102.00
570.00
504.00
1,905.00
644.00
195.00
550.00
510.00
65.00
65.00
290.00
22,722.00
days
days
days
days
366.00
366.00
366.00
317.00
1,830.00
1,830.00
1,830.00
3,170.00
8,660.00
days
2,160.00
4,320.00
4,320.00
90,165.00
9,017.00
99,182.00
assy.
3,210.00
3,210.00
unit
3,360.00
3,360.00
mtrs.
95.00
1,520.00
rolls
95.00
380.00
rolls
4,183.00
16,732.00
sets
656.00
20,336.00
sets
25.00
50.00
set
253.00
253.00
sets
114.00
684.00
pcs.
253.00
506.00
pcs.
253.00
1,012.00
pcs.
18.00
36.00
pcs.
9.00
36.00
pcs.
9.00
18.00
mtrs.
6.00
150.00
pcs.
201.00
10,050.00
pcs.
13.00
78.00
pcs.
6.00
60.00
pcs.
8.00
496.00
pcs.
3.00
186.00
110.00
550.00
packs
pcs.
55.00
440.00
pcs.
171.00
1,368.00
pcs.
255.00
510.00
pcs.
17.00
119.00
pcs.
22.00
550.00
kgs.
65.00
130.00
pcs.
554.00
1,108.00
qrts.
370.00
740.00
pcs.
30.00
180.00
pcs.
25.00
100.00
pcs.
105.00
210.00
61,948.00
day
300.00
300.00
300.00
days
366.00
317.00
1,830.00
3,170.00
bags
cu.m.
cu.m.
cu.m.
kgs.
pcs.
226.00
650.00
650.00
161.00
65.00
2,075.00
4,746.00
650.00
1,300.00
5,635.00
325.00
16,600.00
days
days
366.00
366.00
1,098.00
1,098.00
days
5,000.00
67,248.00
6,725.00
73,973.00
29,256.00
days
317.00
1,902.00
gals.
gals.
gals.
pcs.
pcs.
pcs.
379.00
495.00
325.00
28.00
12.00
16.00
1,137.00
2,970.00
650.00
112.00
48.00
32.00
days
days
366.00
317.00
1,098.00
1,902.00
10,000.00
10,000.00
lot
4,098.00
33,354.00
3,335.00
36,689.00
4,949.00
3,000.00
7,949.00
795.00
8,744.00
10,000.00
SUMMARY
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
10,000.00
8,512.00
5,370.00
25,244.00
1,766,237.00
32,766.00
117,933.00
113,857.00
99,182.00
73,973.00
36,689.00
8,744.00
10,000.00
2,308,507.00
Submitted by:
V. 40GPD HYPOCHLORINATOR WITH 100 LTRS SOLUTION TANK & COMPLETE ACCESSORIES:
Lumpsum Amount
Overhead Expenses
Price & Physical C
Miscellaneous
Contractor's Profit
Value Added Tax
### unit
90,000.00
90,000.00
90,000.00
3,600.00
4,500.00
900.00
9,000.00
12,960.00
120,960.00
Republic
ZAMBOANGA
Pilar St.,
Project
:
Location
:
Scope of Work :
Project Cost :
3,341,749.00
Materials Breakd
- Submersible Pump with capacity of 200 GPM (45 m3/hr) against a TDH of 82
Pump outlet diameter of 4 inches diameter, Stainless Steel Body constru
- 1 pc. of 100 mm(4") x 3.5 meters B.I. Sch. 40 riser column, flange-type, a
- B.I. Flanges, 16mm thick x 112mm ID x 212mm OD with 6 (Six) of 17mm
both ends of 100 mm B.I. riser column, to be bolted with 16mm SS bo
(Note: See attached Construction Detail of Flange Shop Drawing)
- 1 pc. 100mm(4") x 0.30m sch.40 Stainless steel Adaptor with one end we
Flange & threaded at the other end 4" that matches with the Pump outle
- 1 pc. 100mm (4") x 1.00m. B.I. pipe sch. 40 heavily welded with brace to t
and 100mm (4") x 90 B.I. Long Sweep Elbow which is heavily welded @
thru the center of the steel sanitary seal and with one (1) 64mm hole pro
all in anti-rust & epoxy-enamel coated (Blue). (Refer construction drawing
- 8 pcs. 19mm x 350mm. G.I. bolts with nuts and washers.
- 1 pc. 250mm (10") x 90 PVC elbow with flange coupling for water inlet.
(Note: Pump Setting @ 5.73 meters below sump top level)
B. SUBMERSIBLE ELECTRIC MOTOR & CONTROLS:
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
100mm x 6 mtrs. B.I. Pipe, sch.40 with anti-rust & epoxy-enamel coated "blue"
100mm x 100mm B.I Tee, sch.40, F/F (Fabricated w/ anti-rust & epoxy-enamel coated)
100mm x 6 mtrs. G.I. Pipe, sch.40 with anti-rust & epoxy-enamel coated "blue"
100mm x 150mm PVC Increaser
(Note: Amount of B.I. Tee is purely the cost of welding works only, and pipe
materials for fabrication to get portion from supply of B.I. pipes)
100mm x 90 B.I. Elbow, sch.40 , F/F
25 mm Air Release - Air Vacuum Assy. w/ fittings (PN16)
Provision for Chlorinator Injection Fittings:
2" G.I. Coupling, sch. 40
2" x 6" G.I. Nipple, sch. 40
2" G.I. Cap
3/4" G.I. Coupling, sch.40
3/4" x 1/2" G.I. Bushing
1/2" G.I. Plug
Pressure Gauge Assembly:
1/2" G.I. Tee, sch.40
1/2" G.I. Coupling, sch.40
1/2" x 4" G.I. Nipple, sch. 40
1/2" x 1/4" G.I. Bushing
1/4" G.I. Plug
1/2" Brass Ball Valve
2-1/2" Oil-filled Pressure Gauge (0-150 psi)
Labor: Cutting & Welding works of B.I. Discharge Pipes, installation of Appurtenances,
preparation of Pressure Gauge assy. and provision for Chlorinator Injection Fittings.
Php
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
A. Supply, Installation, Testing & Commissioning of one (1) unit 100mm ElectroMagnetic Flowmeter, Flange-type, with two (2) mating flanges and with
wall-mounted type signal converter complete with accessories.
B. Supply & installation of Integrated GSM Data Logger 2 flow MK3 (flow & pressure)
compatible with the sensor EM Flowmeter with a recording
interval programmable between 1 second & 1 hour,
900 MHz with remote downloading powered by lithium battery pack dischargeable
with a minimum life span of 5 years. Housing fully water proofed (IP68).
Data can be accessed remotely using a standard GSM mobile telephone thru simple
text message to the host computer provided with a windows-based software (one modem
The unit includes the following accessories:
Flow input cable (30 meters), Communication cable from logger to Personal
computer (5 meters), Windows-based configuration software for PC's,
Two-channel flow splitter cable (30 meters), Helicoil hose fitting for pressure
recording, 30 meters hose for pressure line with fittings (Quick fit connection).
(Logger Lumpsum Amount includes Orientation & Training of personnels)
LABOR
Lumpsum Amount
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
III. SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF ATLAS COPCO 38 KVA RAT
TRAILER-MOUNTED, CLOSED-TYPE, GENERATOR SET, QAS 35KD-FlX WITH GENSET
A.
A) Model
Voltage Configuration
Prime Rated Power
Standby Power
QAS 38KD-FIX
220 V-3-60 Hz
34.5KVA
38KVA
Frequency
60 Hz.
Speed
1800 RPM
Rated Current @ 220 V/60 Hz
90.5 A
Fuel Tank Capacity
102 L
Fuel Anatomy
12 h
Fuel Consumption @ Full Load
6.9 l/h
Sound Pressure Level @7m, 75% Load 70 db(A)
Performance Class acc.ISO 8528-3: 199 G2
Sinlge Load Capability (O-PRP)
100%
Voltage Regulation Accuracy
1%
Seed Regulation Accuracy
0.25%
B) Engine:
Model
Standards
Rated Output
Cooling Systems
Cylinders
Speed Governor
Combustion System
Aspiration
Starting System
Kubota
V3300DI
ISO 3046; ISO 8528-2
30.7 KW
Water Cooled
Php 4.00
Electronic
Direct Injection
Natural
Electric, 12Vdc
C) Alternator:
Model
Standards
Degree of Protection
Insulation Class
Rated Output
No. of wires
Leroy Somer
LSA 42.2 L9
IEC 34-1; ISO 8528-3
IP 23
Class H with marine impregnation
38 KVA
###
Standard Internal Combustion Engine using Diesel Fuel with fuel filter, wate
With Emergency Engine Shutdown (protects against too high cooling water
1. Fuel pre-filter with water separator protects against solid and li
2. Dry-type air filter including maintenance indicator.
3. Residencial type silencer that conforms to the manufacturer's r
D) Steel Canopy:
Note:
1. The unit & its accessories should be brand new and supplied with mannuals and standa
2. The Supplier should provide Factory Acceptance Test Certificate and Training of staff on
& maintenance of the unit.
3. The Supplier should make available the electrical wires, accessories and all other mate
necessary for the Testing & Commissioning of the generator set.
4. The Supplier should provide the Electrical plans & Diagrams of the Genset Electrical Sy
5. The Supplier should provide enough spare Fuel Filters, Pre-Fuel Filters, Air Filters & En
for the maintenance during the break-in period..
LUMPSUM COST
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
IV. SUPPLY, INSTALLATION, TESTING & COMMISSIONING ONE (1) UNIT AUTOMATIC TRANSFER
LUMPSUM COST
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
Supply & Construction of Genset Base Foundation including excavation & steel w
a. Materials:
Portland cement
Sand
Gravel (G1)
12mm x 6.00m Deform Rein. Steel Bars
#16 G.I. Tie Wire
16mm x 480mm Anchor Bolt w/ Nut & Washer
12mmThk. x 1.20m x 2.40m Ordinary Plywood
20 pcs. - 50mm x 50mm x 3.00m Coco Lumber
4" C.W. Nail
2 - 1/2" C.W. Nail
2" C.W. Nail
b. Labor:
Lumpsum Amount
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
V. 40GPD HYPOCHLORINATOR WITH 100 LTRS SOLUTION TANK & COMPLETE ACCESSORIES:
Lumpsum Amount
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
missioning of 38 KVA Rated Standby Power, Trailer-Mounted, Closed Type Generator Set. w/ genset Shed &
missioning of Automatic Transfer Switch (ATS).
ssioning of 40 GPD Hypochlorinator w/ 100 Ltrs. Solution tank & Complete Accessories
CESSORIES:
00 GPM (45 m3/hr) against a TDH of 82m., 6-stages, within 75% Efficiency,
iameter, Stainless Steel Body construction or its equivalent;
I. Sch. 40 riser column, flange-type, anti-rust & epoxy-enamel coated (blue);
D x 212mm OD with 6 (Six) of 17mm holes per flange welded @
umn, to be bolted with 16mm SS bolts complete with 1/4" thick rubber gasket;
etail of Flange Shop Drawing)
ainless steel Adaptor with one end welded with19mm x 112mm ID x 212mm OD B.I.
4" that matches with the Pump outlet diameter.
sch. 40 heavily welded with brace to the 25mm thick x 400mm x 400mm steel sanitary seal
weep Elbow which is heavily welded @ top end of B.I. column pipe which passes
seal and with one (1) 64mm hole provision for motor cable,
ed (Blue). (Refer construction drawing of 25mm thick x 400mm x 400mm steel sanitary seal)
ith nuts and washers.
w with flange coupling for water inlet.
elow sump top level)
Hz, 3500 RPM, Variable speed Drive Submerssible Motor complete with the following:
duty) 230 V, 150 A, 3
rter with By-pass contactor and overload relay (42A-80A)
n Relay, Motor thermal state with Phase Failure & Unbalance Protections,
quence Protection Relay, Lock Rotor Motor Protection, Surge Arrester,
age, short circuit, external protection relay for current overload including
avitation, Liquid level controller type LH/RH with electrodes, Electronic Power-on/Delay timer,
ghts, Ammeter (0-300A), Voltmeter (0-500V), H-O-A Selector Switch,
er ratio) which matches the ammeter, Lightning Arrester, Desired molded case
A 3R Steel enclosure. 30 meters (38mm) # 1/3 double jacketed submersible cable
ard resin type 3M brand (82-A2 Kit No.)
#33 tapes.
N16), F/F
mported brand)
pipe) w/ harness
th washer
Qty
Unit
Php 1.00 unit
Php 3.00 units
Php 16.00
Php 5.00
Php 3.00
Php120.00
pcs.
pcs.
unit
pcs.
Php
Php
Php
Php
5.00
2.00
5.00
1.00
pcs.
pc.
pc.
pc.
1.00
1.00
1.00
1.00
1.00
1.00
pc.
pc.
pc.
pc.
pc.
pc.
Php
Php
Php
Php
Php
Php
Php
Php
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
pc.
pc.
pc.
pc.
pc.
pc.
pc.
l.s.
QAS 38KD-FIX
220 V-3-60 Hz
Qty
Unit
Php1.00 unit
Php1.00 unit
1800 RPM
Water Cooled
Electronic
Direct Injection
Electric, 12Vdc
Leroy Somer
LSA 42.2 L9
EC 34-1; ISO 8528-3
gine using Diesel Fuel with fuel filter, water separator and 12V storage battery.
n (protects against too high cooling water temperature and too low oil pressure).
ter separator protects against solid and liquid impurities.
uding maintenance indicator.
ncer that conforms to the manufacturer's recommendations.
ns of towing.
ase, 60 Hz.
250 Amps max. rating
N OF GENSET SHED:
ycarbonate sheets
arbonate Sheet
ead Type)
Qty.
Php 3.00
Php150.00
Php 4.00
Php 5.00
Php 6.00
Php 2.00
Php 2.00
Php 8.00
Php 2.00
Php 16.00
Php 4.00
Php 5.00
Php 1.00
Unit
shts.
pcs.
tubes
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
sets
pcs.
kgs.
l.s.
Php
Php
Php
Php
Php
Php
bags
cu.m.
cu.m.
pcs.
pcs.
kgs.
2.00
0.20
0.20
4.00
2.00
3.00
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
27.00
1.50
3.00
25.00
4.00
4.00
4.00
67.00
2.00
2.00
2.00
bags
cu.m.
cu.m.
pcs.
kgs.
sets
shts.
bd.ft.
kgs.
kgs.
kgs.
###
unit
pe supports.
ccessories
OD B.I.
el sanitary seal
el sanitary seal)
-on/Delay timer,
347,712.00
40,000.00
200,000.00
20,000.00
17,386.00
625,098.00
25,003.92
31,254.90
6,250.98
62,509.80
90,015.00
840,133.00
Unit Cost
65,000.00
Amount
65,000.00
18,000.00
54,000.00
1,000.00
3,500.00
2,500.00
80.00
16,000.00
17,500.00
7,500.00
9,600.00
6,000.00
1,500.00
4,000.00
1,420.00
30,000.00
3,000.00
20,000.00
1,420.00
4,000.00
10,000.00
20,000.00
10,000.00
52.00
91.00
63.00
11.00
11.00
6.00
52.00
91.00
63.00
11.00
11.00
6.00
11.00
9.00
15.00
10.00
13.00
442.00
2,000.00
25,675.00
11.00
9.00
15.00
10.00
13.00
442.00
2,000.00
25,675.00
282,429.00
2,935,188.00
3,944,892.60
438,321.40
117,407.52
146,759.40
29,351.88
293,518.80
422,667.00
577,810.00
Unit Cost
350,000.00
Amount
350,000.00
75,000.00
75,000.00
425,000.00
21,250.00
446,250.00
17,850.00
22,312.50
4,462.50
44,625.00
64,260.00
599,760.00
750,800.00
30,032.00
37,540.00
7,508.00
75,080.00
108,115.00
1,009,075.00
50,000.00
2,000.00
2,500.00
500.00
5,000.00
7,200.00
67,200.00
Amount
4,600.00
4.00
345.00
1,940.00
1,320.00
575.00
460.00
288.00
345.00
115.00
800.00
130.00
1,500.00
Total Amount
13,800.00
600.00
1,380.00
9,700.00
7,920.00
1,150.00
920.00
2,304.00
690.00
1,840.00
3,200.00
650.00
1,500.00
210.00
1,300.00
640.00
350.00
140.00
70.00
420.00
260.00
128.00
1,400.00
280.00
210.00
48,352.00
16,923.00
65,275.00
226.00
1,000.00
1,000.00
200.00
70.00
58.00
560.00
20.00
60.00
60.00
60.00
6,102.00
1,500.00
3,000.00
5,000.00
280.00
232.00
2,240.00
1,340.00
120.00
120.00
120.00
20,054.00
9,024.00
29,078.00
1,680,000.00
201,600.00
1,400,000.00
56,000.00
70,000.00
14,000.00
140,000.00
201,600.00
1,881,600.00
90,000.00
90,000.00
90,000.00
3,600.00
4,500.00
900.00
9,000.00
12,960.00
120,960.00
Php
120.00
218,191.00
2,500.00
256,754.00
246,429.00
24,643.00
Php
288.00
###
100 hp
74hp
50hp
pump
motor/m. cables
328,250.00
riser columns/acces
soft-starter control
40,000.00
18,210.00 225,750.00
###
40,000.00
2,500.00
256,754.00
Project
:
PROP. CONSTRUCTION OF ZONE 4 BOOSTER STATION (PHASE 1)
Location
:
ZSCMST Compound, Rio Hondo, Zamboanga City
Scope of Work:
A. NON ENGINEERING BASIC COST
I. PERMIT FEE
II. CONSTRUCTION SAFETY & HEALTH PROGRAM
III. TESTING OF MATERIALS
IV. CONSTRUCTION OF TEMFACIL
V. SUPERVISION
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. CLEARING & DEMOLITION WORKS
III. HAULING OF MATERIALS
IV. FINAL STAKING/LAY-OUTING & CLEARING
V. CONSTRUCTION OF (12.40 SQ. MTR.) OPERATOR'S ROOM
1. EXCAVATION WORKS (3.98 Cu.M.)
2. CONCRETE WORKS (8.50 Cu M.)
3. REINFORCED STEEL WORKS (1,093.10 KGS.)
4. MASONRY WORKS
5. CARPENTRY WORKS
6. SCAFFOLDING & FORM WORKS
7. PLUMBING WORKS
8. GLASS WORKS (LUMP SUM)
VI. CONSTRUCTION OF (2.56 SQ.M.) GUARD HOUSE
1. EXCAVATION WORKS
2. CONCRETE & REINFORCED STEEL WORKS
3. MASONRY WORKS
4. CARPENTRY WORKS
5. GLASS WORKS (LUMP SUM)
6. STEEL WORKS (WINDOW GRILLES)
7. PLUMBING WORKS
8. WATERPROOFING WORKS (LUMP SUM)
9. PAINTING WORKS
10. CONSTRUCTION OF SEPTIC VAULT (6.50 CU.M.)
VII. CONSTRUCTION OF 75 LN. MTR. PERIMETER FENCE
1. EXCAVATION/BACKFILLING WORKS
2. REINFORCED STEEL WORKS
3. CONCRETING WORKS (18.00 CU. M.)
4. SCAFFOLDING WORKS
5. MASONRY WORKS (134.00 SQ. M.)
6. STEEL WORKS
7. PAINTING WORKS
8. FABRICATION AND INSTALLATION OF PANAFLEX
VIII. PIPE LAYING WORKS (PIPE LAYING OF 125 LINEAR METER - 100MM DIST
IX. CONSTRUCTION OF 250MM RCCP DRAINAGE SYSTEM(L=125.0 Ln. Mtr.)
X. CONSTRUCTION OF CONCRETE DRIVE WAY
XI. LANDSCAPING WORKS
XII. ELECTRICAL WORKS
XVIII. MECHANICAL WORKS
Page 63 of 140
4,766,735.00
Page 64 of 140
Page 65 of 140
Page 66 of 140
Page 67 of 140
Gravel (G1)
Door/Window Lintel Beam (10.00 ln.m.)
Portland Cement
Washed Sand
Gravel (G1)
RCB
Portland Cement
Washed Sand
Gravel (G1)
Roof Slab (18.70 sq.m.)
Portland Cement
Washed Sand
Gravel (G1)
False Beam (10.50 ln.m.)
Portland Cement
Washed Sand
Gravel (G1)
b. Labors:
1 - Mason
6 - Laborer
c. Equipment Rental:
1 - Unit One - Bagger Mixer
1 - Unit Concrete Vibrator
TOTAL DIRECT COST OF CONCRETE WORKS
Page 68 of 140
C2-A (2 Units)
16mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
WF (11.00 ln.m.)
12mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
Floor Lintel Beam (11.00 ln.m.)
12mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
Slab on Fill (0.10m x 12.65 Sq.m.)
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
Door/Window Lintel Beam (10.00 ln.m.)
12mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
RCB
16mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
Roof Slab
12mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
False Beam (10.50 ln.m.)
12mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
b. Labors:
2 -Steelman
2 -Contractual Laborers
c. Equipment Rental:
1 - Unit Bar Bender
TOTAL DIRECT COST OF REINFORCED STEEL WORKS
4. MASONRY WORKS
Page 69 of 140
Page 70 of 140
Page 71 of 140
Page 72 of 140
c. Equipment:
1 - Unit Welding Machine w/ Cutting Outfit
1 Unit Angular Grinder
4" Grinding Disk
TOTAL DIRECT COST OF STEEL WORKS (Window Grilles)
10. WATER PROOFING WORKS (LUMP SUM)
Bituminous Membrane Polyester Reinforced Water Proofing
TOTAL DIRECT COST OF WATER PROOFING WORKS (LUMP SUM)
11. PAINTING WORKS (120.00 Sq. M.)
a. Materials:
Concrete Neutralizer
Solvent Based Acrylic Paint Primer
Solvent Based Acrylic Cast
Solvent Based Acrylic Paint Top Coat White Gloss
Solvent Based Acrylic Reducer
Lacquer thinner
Body Filler w/ Hardener
Sand paper#150
Sand paper#120
Red Tinting Color for Solvent Based Acrylic Paint
Raw Sienna Tinting Color for Solvent Based Acrylic Paint
Thalo Blue Tinting Color for Solvent Based Acrylic Paint
Lamp Black Tinting Color for Solvent Based Acrylic Paint
Red Lead Paint Primer
Quick Dry Enamel (Royal Blue)
7" Roller Brush w/ Handle
7" Paint Tray
2" Steel Brush
3" Paint Brush
2" Paint Brush
b. Labors:
1 - Painter
1 - Laborer
TOTAL COST OF PAINTING WORKS
Page 73 of 140
5.096
0.2156
0.4312
0.392
3
0.5
2.2 Column
Portland Cement
Washed Sand
Gravel (G1)
16mm x 6.00m. Deform Reinf. Bars (Grade 33)
10mm x 6.00m. Deform Reinf. Bars (Grade 33)
#16 G.I. Tie Wire
2.9484
0.12474
0.24948
8
9
1
2.7144
0.11484
0.22968
3
2
0.5
2.4. Slab
Portland Cement
Washed Sand
Gravel (G1)
10mm x 6.00m. Deform Reinf. Bars (Grade 33)
#16 G.I. Tie Wire
2.1866
0.09251
0.18502
4
0.5
1.8096
0.07656
0.15312
4
3
1
1.456
0.0616
0.1232
3
2
Page 74 of 140
4.004416
0.1694176
0.3388352
2
20
1
2.015
0.08525
0.1705
6
5
1.5
2.34
0.099
0.198
2.34
2.34
9
1.4485714286
b. Labor:
1 - Mason
1 - Steel Man
2 - Contractual Laborers
c. Equipment/Fuel:
1 - Unit Bagger Mixer
1 - Unit Concrete Vibrator
1 - Unit Water Pump
Premium Gasoline
TOTAL COST OF CONCRETE & REINFORCED STEEL WORKS
3. MASONRY WORKS
1. CHB LAYING & PLASTERING WORKS
a.Materials:
100mm x 200mm x 400mm CHB (NLB)
150mm x 200mm x 400mm CHB (LB)
Portland Cement
Washed Sand
Fine Sand (For Plastering)
10mm dia x 6.00m Deform Bar (Grade 33)
#16 G.I. Tie Wire
b.Labor:
1 - Mason
2 - Contractual Laborers
TOTAL COST OF MASONRY WORKS
Page 75 of 140
4. CARPENTRY WORKS
a. Materials:
4.1. Installation of Door, Door Jambs & Window Jambs:
Pre-Fabricated 0.70m x 2.10m x 50mm x 150mm Mahogany Wood Door Jamb
Pre-Fabricated 0.70m x 2.10m Mahogany Wood Panel Type Door
50mm x 100mm Door Frame & 37.5mm Thk Door Board
Pre-Fab. 0.60m x 1.165m x 50mm x 150mm 1 Pannel Mahogany Wood Window Jamb
4.2. Fabrication of Cabinet
6mm Thk x 1.20m x 2.40m Plywood
20mm Thk x 1.20m x 2.40m Plyboard
3 - pcs. 1" x 1" x 10' Mahogany Lumber
4.2.Forms & Scaffolding Works
80 - pcs. 2" x 4" x 10' Coco Lumber
60 - pcs. 2" x 3" x 10' Coco Lumber
40 - pcs. 2" x 2" x 10' Coco Lumber
4.5. Hardware
4" x 3" Loose Pin Hinges w/ Screw
2" x 2" Cabinet Hinges w/ Screw
Stainless Door Knob (Heavy Duty)
Drawer Lock (Heavy Duty)
Drawer Handle (Chrome Plated)
4" C.W. Nail
3" C.W. Nail
2-1/2" C.W. Nail
2" C.W. Nail
1" C.W. Nail
2" Finishing Nail
b.Labor:
1 - Carpenter
2 - Contractual Laborers
TOTAL DIRECT COST OF CARPENTRY WORK
5. GLASS WORKS (LUMP SUM)
Supply & Installation of 5.5 mm Thk x 13 Blades x 0.60m width Smoke Glass Jalousies
w/ Aluminum Holder
TOTAL DIRECT COST OF GLASS WORK (LUMP SUM)
6. STEEL WORKS (WINDOW GRILLES)
a. Materials:
10mm x 10mm x 6.00m. Square bars
12mm x 12mm x 6.00m. Square bars
6mm thk. x 20mm x 6.00m. Flat bars
Hack Saw Blade
6011 Welding Rod
b. Labors:
1 -Welder
2 -Contractual Laborers
c. Equipment/Fuel:
1 - Unit Welding Machine
Page 76 of 140
Page 77 of 140
1.5
1.5
b. Labors:
1 - Painter
1 - Contractual Laborers
TOTAL COST OF PAINTING WORKS
TOTAL COST OF CONSTRUCTION OF GUARD HOUSE
Page 78 of 140
METER - 100MM DISTRIBUTION LINE & 125 LINEAR METER-100MM SUPPLY LINE)
M(L=125.0 Ln. Mtr.)
Page 79 of 140
Page 80 of 140
COST ESTIMATES
Qty. Unit
Unit Cost
Sub-Total
1 lot
15,000.00
15,000.00
1 lot
1 lot
4,000.00
9,600.00
4,000.00
9,600.00
2 units
13 bd.ft.
20 bd.ft.
1 kg.
1 kg.
1 kg.
800.00
21.00
21.00
77.00
67.00
67.00
1,600.00
273.00
420.00
77.00
67.00
67.00
2,504.00
1 roll
133 bd.ft.
3 shts.
2 kgs.
2 kgs.
2 gals.
1 gal.
1 gal.
1 gal.
1 pc.
1 pc.
20 ln.ft.
1,260.00
21.00
861.00
67.00
67.00
649.00
504.00
567.00
300.00
54.00
89.00
37.00
1,260.00
2,793.00
2,583.00
134.00
134.00
1,298.00
504.00
567.00
300.00
54.00
89.00
740.00
10,456.00
5 days
5 days
366.00
317.00
1,830.00
3,170.00
3 tests
2 test
1 test
1 test
1 test
1 test
1 test
1,500.00
1,500.00
1,350.00
1,350.00
600.00
600.00
700.00
4,500.00
3,000.00
1,350.00
1,350.00
600.00
600.00
700.00
2 tests
2 tests
2 tests
1 test
1,200.00
1,200.00
1,300.00
500.00
2,400.00
2,400.00
2,600.00
500.00
Page 81 of 140
Total Cost
28,600.00
28,600.00
5,000.00
17,960.00
20,000.00
20,000.00
107 bd.ft.
80 bd.ft.
67 bd.ft.
12 shts.
12 pcs.
2 pcs.
3 kgs.
3 kgs.
2 kgs.
21.00
21.00
21.00
861.00
470.00
57.00
67.00
67.00
75.00
2,247.00
1,680.00
1,407.00
10,332.00
5,640.00
114.00
201.00
201.00
150.00
4 days
4 days
366.00
317.00
2,928.00
5,072.00
210 days
524.00
110,040.00
21,972.00
8,000.00
29,972.00
110,040.00
110,040.00
186,572.00
1 lot
20,000.00
20,000.00
20,000.00
20,000.00
4 days
317.00
10,144.00
10,144.00
2 days
2 days
1,000.00
9,016.00
2,000.00
18,032.00
Page 82 of 140
20,032.00
30,176.00
4 days
317.00
5,072.00
5,072.00
4 days
9,600.00
38,400.00
38,400.00
43,472.00
33 bd.ft.
50 bd.ft.
1 kg.
1 kg.
1 kg.
8 rolls
50 l.m.
21.00
21.00
67.00
67.00
70.00
137.00
16.00
693.00
1,050.00
67.00
67.00
70.00
1,096.00
800.00
1 day
1 day
366.00
317.00
732.00
634.00
2 days
317.00
1,268.00
6 bags
0.25 cu.m.
0.5 cu.m.
278.00
1,050.00
945.00
1,668.00
262.50
472.50
2,403.00
7 bags
0.5 cu.m.
0.75 cu.m.
278.00
1,050.00
945.00
1,946.00
525.00
709.00
3,180.00
5 bags
0.25 cu.m.
0.5 cu.m.
278.00
1,050.00
945.00
1,390.00
263.00
473.00
2,126.00
4 bags
0.25 cu.m.
0.5 cu.m.
278.00
1,050.00
945.00
1,112.00
263.00
473.00
1,848.00
12 bags
0.5 cu.m.
278.00
1,050.00
3,336.00
525.00
Page 83 of 140
3,843.00
1,366.00
5,209.00
1,268.00
1,268.00
1 cu.m.
945.00
945.00
4,806.00
3 bags
0.25 cu.m.
0.25 cu.m.
278.00
1,050.00
945.00
834.00
263.00
236.00
1,333.00
12 bags
0.5 cu.m.
1 cu.m.
278.00
1,050.00
945.00
3,336.00
525.00
945.00
4,806.00
23 bags
1 cu.m.
2 cu.m.
278.00
1,050.00
945.00
6,394.00
1,050.00
1,890.00
9,334.00
4 bags
0.25 cu.m.
0.25 cu.m.
278.00
1,050.00
945.00
1,112.00
263.00
236.00
1,611.00
5 days
5 days
366.00
317.00
1,830.00
9,510.00
11,340.00
5 days
5 days
1,500.00
500.00
7,500.00
2,500.00
436.00
84.00
85.00
1,744.00
84.00
170.00
10,000.00
52,787.00
4 pcs.
1 kg.
2 pcs.
Page 84 of 140
1,998.00
8 pcs.
11 pcs.
1 kg.
2 pcs.
436.00
176.00
84.00
85.00
3,488.00
1,936.00
84.00
170.00
5,678.00
3 pcs.
5 pcs.
2 kgs.
2 pcs.
251.00
176.00
84.00
85.00
753.00
880.00
168.00
170.00
1,971.00
9 pcs.
7 pcs.
2 kgs.
2 pcs.
251.00
176.00
84.00
85.00
2,259.00
1,232.00
168.00
170.00
3,829.00
19 pcs.
1 kg.
3 pcs.
176.00
84.00
85.00
3,344.00
84.00
255.00
3,683.00
4 pcs.
4 pcs.
1 kg.
1 pc.
251.00
176.00
84.00
85.00
1,004.00
704.00
84.00
85.00
1,877.00
22 pcs.
30 pcs.
7 kgs.
10 pc.
436.00
176.00
84.00
85.00
9,592.00
5,280.00
588.00
850.00
16,310.00
65 pcs.
6 kgs.
10 pcs.
251.00
84.00
85.00
16,315.00
504.00
850.00
17,669.00
5 pcs.
8 pcs.
3 kgs.
3 pcs.
251.00
176.00
84.00
85.00
1,255.00
1,408.00
252.00
255.00
3,170.00
15 days
15 days
366.00
317.00
10,980.00
9,510.00
20,490.00
15 days
300.00
4,500.00
Page 85 of 140
4,500.00
81,175.00
73 bags
3.5 cu.m.
2 cu.m.
640 pcs.
230 pcs.
42 pcs.
3 kgs.
12 pcs.
278.00
1,050.00
1,400.00
15.00
19.00
176.00
84.00
85.00
20,294.00
3,675.00
2,800.00
9,600.00
4,370.00
7,392.00
252.00
1,020.00
49,403.00
14 days
14 days
366.00
317.00
10,248.00
8,876.00
19,124.00
618 pcs.
55 pcs.
6 bags
6 bags
7 pcs.
1 pc.
16.00
255.00
305.00
85.00
65.00
180.00
9,888.00
14,025.00
1,830.00
510.00
455.00
180.00
26,888.00
7 days
7 days
366.00
317.00
5,124.00
4,438.00
9,562.00
7 days
7 days
300.00
300.00
2,100.00
2,100.00
1 unit
1 unit
2,500.00
4,800.00
2,500.00
4,800.00
1 unit
2 units
1,900.00
2,300.00
1,900.00
4,600.00
4 pcs.
12 pcs.
1 pc.
2.5 bd.ft.
3 shts.
1 sht.
1 kg.
1 kg.
160.00
60.00
600.00
34.00
1,100.00
420.00
70.00
75.00
Page 86 of 140
640.00
720.00
600.00
85.00
3,300.00
420.00
70.00
75.00
4,200.00
109,177.00
13,800.00
4 pcs.
2.5 bd.ft.
3 shts.
1 kg.
160.00
34.00
1,100.00
75.00
640.00
85.00
3,300.00
75.00
4 pcs.
8 pcs.
2 sets
4 sets
1 kg.
1 kg.
1 kg.
1 kg.
2 kgs.
140.00
65.00
950.00
60.00
70.00
65.00
65.00
65.00
65.00
560.00
520.00
1,900.00
240.00
70.00
65.00
65.00
65.00
130.00
15 days
15 days
366.00
317.00
5,490.00
4,755.00
18 pcs.
333 bd.ft.
400 bd.ft.
300 bd.ft.
8 kgs.
8 kgs.
4 kgs.
975.00
20.00
20.00
20.00
70.00
70.00
65.00
17,550.00
6,660.00
8,000.00
6,000.00
560.00
560.00
260.00
14 days
14 days
366.00
317.00
5,124.00
8,876.00
6 pcs.
8 pcs.
4 pcs.
2 qrts.
320.00
45.00
90.00
120.00
1,920.00
360.00
360.00
240.00
4 pcs.
6 pcs.
4 pcs.
2 pcs.
2 pcs.
3 pcs.
2 pcs.
1 pc.
4 pcs.
820.00
85.00
90.00
75.00
65.00
320.00
35.00
45.00
170.00
3,280.00
510.00
360.00
150.00
130.00
960.00
70.00
45.00
680.00
Page 87 of 140
10,010.00
3,615.00
10,245.00
37,670.00
39,590.00
14,000.00
53,590.00
2,880.00
2 pcs.
1 pc.
1 pc.
8 qrts.
155.00
130.00
65.00
120.00
310.00
130.00
65.00
960.00
7,650.00
3 pcs.
7 pcs.
4 pcs.
2 pcs.
1 pc.
5 rolls
460.00
15.00
20.00
260.00
20.00
27.00
1,380.00
105.00
80.00
520.00
20.00
135.00
2,240.00
1 unit
1 unit
1 pc.
1 pc.
1 pc.
1 pc.
2 pcs.
1 pc.
4,000.00
2,415.00
270.00
160.00
220.00
250.00
150.00
200.00
4,000.00
2,415.00
270.00
160.00
220.00
250.00
300.00
200.00
7,815.00
8 days
8 days
366.00
317.00
2,928.00
5,072.00
4 sets
800.00
3,200.00
1 set
500.00
500.00
1 pc.
1 pc.
1 pc.
4 pcs.
5 kgs
260.00
311.00
700.00
65.00
160.00
260.00
311.00
700.00
260.00
800.00
2,331.00
1 pc.
10 pcs.
3 pcs.
4 pcs.
8 kgs
260.00
311.00
700.00
65.00
160.00
260.00
3,110.00
2,100.00
260.00
1,280.00
7,010.00
5 days
5 days
394.00
317.00
1,970.00
1,585.00
3,555.00
Page 88 of 140
8,000.00
28,585.00
3,700.00
3,700.00
5 days
2 days
2 pcs.
2,200.00
300.00
180.00
11,000.00
600.00
360.00
11 sq.mtr.
1,000.00
11,000.00
3 gals.
5 gals.
4 gals.
10 gals.
4 gals.
2 gals.
1 gal
1 doz.
1 doz.
2 pints
6 pints
4 pints
2 pints
2 qrts.
2 qrts.
2 sets
1 pc.
1 pc.
1 pc.
1 pc.
320.00
1,050.00
500.00
1,050.00
420.00
250.00
620.00
150.00
150.00
105.00
105.00
105.00
105.00
143.00
155.00
68.00
30.00
25.00
30.00
20.00
960.00
5,250.00
2,000.00
10,500.00
1,680.00
500.00
620.00
150.00
150.00
210.00
630.00
420.00
210.00
286.00
310.00
136.00
30.00
25.00
30.00
20.00
13 days
13 days
366.00
317.00
4,758.00
4,121.00
11,960.00
24,856.00
11,000.00
11,000.00
24,117.00
8,879.00
32,996.00
436,804.00
Page 89 of 140
2 days
317.00
1,268.00
6 bags
0.25 cu.m.
0.5 cu.m.
1 cu.m.
3 pcs.
0.5 kgs.
278.00
1,050.00
945.00
945.00
436.00
84.00
1,668.00
262.50
472.50
945.00
1,308.00
42.00
4,698.00
3 bags
0.125 cu.m.
0.25 cu.m.
14 pcs.
9 pcs.
1 kg.
278.00
1,050.00
945.00
436.00
176.00
84.00
834.00
131.00
236.00
6,104.00
1,584.00
84.00
8,973.00
3 bags
0.125 cu.m.
0.25 cu.m.
3 pcs.
2 pcs.
0.5 kg.
278.00
1,050.00
945.00
251.00
176.00
84.00
834.00
131.00
236.00
753.00
352.00
42.00
2,348.00
3 bags
0.125 cu.m.
0.25 cu.m.
4 pcs.
0.5 kg.
278.00
1,050.00
1,098.00
176.00
84.00
834.00
131.00
275.00
704.00
42.00
1,986.00
2 bags
0.125 cu.m.
0.25 cu.m.
4 pcs.
3 pcs.
1 kg.
278.00
1,050.00
945.00
251.00
176.00
84.00
556.00
131.00
236.00
1,004.00
528.00
84.00
2,539.00
3 bags
0.125 cu.m.
0.25 cu.m.
3 pcs.
2 pcs.
278.00
1,050.00
945.00
251.00
176.00
834.00
131.00
236.00
753.00
352.00
Page 90 of 140
1,268.00
1,268.00
1 kg.
84.00
84.00
2,390.00
4 bags
0.25 cu.m.
0.5 cu.m.
2 pcs.
20 pcs.
1 kg.
278.00
1,050.00
945.00
251.00
176.00
84.00
1,112.00
262.50
472.50
502.00
3,520.00
84.00
5,953.00
3 bags
0.125 cu.m.
0.25 cu.m.
5 pcs.
5 pcs.
1.5 kg.
278.00
1,050.00
945.00
436.00
176.00
84.00
834.00
131.00
236.00
2,180.00
880.00
126.00
4,387.00
3 bags
0.125 cu.m.
0.25 cu.m.
3 packs
3 packs
9 pcs.
2 kgs.
278.00
1,050.00
945.00
36.00
42.00
251.00
84.00
834.00
131.00
236.00
108.00
126.00
2,259.00
168.00
3,862.00
10 days
10 days
10 days
366.00
366.00
317.00
3,660.00
3,660.00
6,340.00
13,660.00
4 days
4 days
2 days
48 ltrs.
1,500.00
1,000.00
800.00
60.00
6,000.00
4,000.00
1,600.00
2,880.00
350 pcs.
36 pcs.
28 bags
2 cu.m.
1 cu.m.
22 pcs.
1 kg.
15.00
19.00
278.00
1,050.00
1,523.00
176.00
84.00
5,250.00
684.00
7,784.00
2,100.00
1,523.00
3,872.00
84.00
366.00
317.00
2,928.00
5,072.00
8 days
8 days
Page 91 of 140
14,480.00
65,276.00
21,297.00
8,000.00
29,297.00
1 unit
1 unit
2,625.00
5,145.00
2,625.00
5,145.00
1 unit
2,415.00
2,415.00
10,185.00
1 sht.
4 shts.
3 bd.ft.
420.00
1,276.00
63.00
420.00
5,104.00
189.00
5,713.00
533 bd.ft.
300 bd.ft.
133 bd.ft.
21.00
21.00
21.00
11,193.00
6,300.00
2,793.00
20,286.00
4 pcs.
6 pcs.
1 set
3 sets
3 pcs.
8 kgs.
6 kgs.
4 kgs.
2 kgs.
1 kg.
1 kg.
227.00
18.00
893.00
189.00
38.00
67.00
67.00
70.00
70.00
77.00
63.00
908.00
108.00
893.00
567.00
114.00
536.00
402.00
280.00
140.00
77.00
63.00
4,088.00
15 days
15 days
366.00
317.00
5,490.00
9,510.00
1,400.00
2,800.00
2 sets
15,000.00
55,272.00
2,800.00
2,800.00
1 pc.
3 pcs.
2 pcs.
4 pcs.
4 kgs
294.00
353.00
158.00
85.00
84.00
294.00
1,059.00
316.00
340.00
336.00
2,345.00
2 days
2 days
366.00
317.00
732.00
1,268.00
2,000.00
2,200.00
2,200.00
1 day
Page 92 of 140
1 day
1 pc.
400.00
180.00
400.00
180.00
8 pcs.
16 pcs.
8 pcs.
2 qrt.
4 pcs.
483.00
47.00
16.00
474.00
207.00
3,864.00
752.00
128.00
948.00
828.00
3 days
3 days
366.00
317.00
1,098.00
1,902.00
2.6 sq.mtr.
1,000.00
2,600.00
1 gal.
2 gals.
2 gals.
4 gals.
1 gal.
1 gal.
1 gal.
1 doz.
1 doz.
1 pint
1 pint
1 pint
1 pint
1 pc.
1 set
1 pc.
1 pc.
1 pc.
488.00
860.00
504.00
1,041.00
449.00
480.00
582.00
284.00
254.00
108.00
124.00
112.00
103.00
106.00
60.00
54.00
89.00
54.00
488.00
1,720.00
1,008.00
4,164.00
449.00
480.00
582.00
284.00
254.00
108.00
124.00
112.00
103.00
106.00
60.00
54.00
89.00
54.00
Page 93 of 140
2,780.00
7,125.00
6,520.00
3,000.00
9,520.00
2,600.00
2,600.00
10,239.00
6 days
6 days
366.00
317.00
2,196.00
1,902.00
4,098.00
14,337.00
187,495.00
5 bags
0.5 cu.m.
0.5 cu.m.
5 packs
278.00
1,050.00
945.00
42.00
1,390.00
525.00
473.00
210.00
2,598.00
5 bags
0.5 cu.m.
0.5 cu.m.
13 pcs.
2 kgs.
278.00
1,050.00
945.00
251.00
84.00
1,390.00
525.00
473.00
3,263.00
168.00
5,819.00
366.00
317.00
1,098.00
1,902.00
15.00
278.00
1,050.00
1,523.00
42.00
1,300.00
251.00
84.00
4,125.00
4,448.00
1,050.00
762.00
420.00
1,300.00
3,514.00
168.00
366.00
317.00
3,294.00
2,853.00
861.00
21.00
21.00
67.00
67.00
75.00
4,305.00
2,793.00
4,200.00
268.00
201.00
75.00
11,842.00
1,830.00
3,170.00
5,000.00
3 days
3 days
275 pcs.
16 bags
1 cu.m.
0.5 cu.m.
10 packs
1 gal.
14 pcs.
2 kgs.
9 days
9 days
5 shts.
133 bd.ft.
200 bd.ft.
4 kgs.
3 kgs.
1 kg.
5 days
5 days
Page 94 of 140
366.00
317.00
3,000.00
11,417.00
15,787.00
6,147.00
21,934.00
PROJECT
Location
Project Cost
Project Duration
T
:
:
:
:
Php
4,766,735.00
Particulars
Amounts
Php
A. NON ENGINEERING BASIC COST
I. PERMIT FEE
II. CONSTRUCTION SAFETY & HEALTH PROGRAM
III. TESTING OF MATERIALS
IV. CONSTRUCTION OF TEMFACIL
V. SUPERVISION
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. CLEARING & DEMOLITION WORKS
III. HAULING OF MATERIALS
IV. FINAL STAKING/LAY-OUTING & CLEARING
V. CONSTRUCTION OF (12.40 SQ. MTR.) OPERATOR'S ROOM
1. EXCAVATION WORKS (3.98 Cu.M.)
2. CONCRETE WORKS (8.50 Cu M.)
3. REINFORCED STEEL WORKS (1,093.10 KGS.)
4. MASONRY WORKS
5. CARPENTRY WORKS
6. SCAFFOLDING & FORM WORKS
7. PLUMBING WORKS
8. GLASS WORKS (LUMP SUM)
VI. CONSTRUCTION OF 80 CU.M. CAPACITY REINFORCED CONCRETE OVERHEAD TANK
1. EXCAVATION WORKS
2. SCAFFOLDING & FORM WORKS
plus 4
3. FOUNDATION WORKS
Php
4. CONCRETE WORKS
Php
5. REINFORCED STEEL WORKS
Php
6. MASONRY WORKS
Php
7. STEEL WORKS
Php
8. PIPES, FITTINGS & APPURTENANCES WORKS
9. DISINFECTION & LEAKAGE TEST
10. PAINTING WORKS
Php
VII. CONSTRUCTION OF 150 CU.M. CAPACITY REINFORCED CONCRETE SUMP TANK
1. EXCAVATION WORKS
2. SCAFFOLDING & FORM WORKS
Php
3. CONCRETE WORKS
Php
4. REINFORCED STEEL WORKS
Php
5. MASONRY WORKS
Php
6. STEEL WORKS
Php
7. DRAINAGE INTERCONNECTION WORKS
8. DISINFECTION & LEAKAGE TEST
Php
9. PAINTING WORKS
Php
VI. CONSTRUCTION OF (2.56 SQ.M.) GUARD HOUSE
1. EXCAVATION WORKS
2. CONCRETE & REINFORCED STEEL WORKS
Php
3. MASONRY WORKS
Php
4. CARPENTRY WORKS
Php
5. GLASS WORKS (LUMP SUM)
6. STEEL WORKS (WINDOW GRILLES)
7. PLUMBING WORKS
8. WATERPROOFING WORKS (LUMP SUM)
9. PAINTING WORKS
IX. CONSTRUCTION OF (2.73 SQ. MTR.) CHLORINE ROOM
1. CONCRETE & REINFORCED STEEL WORKS
2. MASONRY WORKS
3. CARPENTRY WORKS
4. PAINTING WORKS
5. WATER PROOFING WORKS (LUMP SUM)
X. CONSTRUCTION OF (8.66 SQ. MTR.) MOTOR PUMP ROOM
1. CONCRETE & REINFORCED STEEL WORKS
2. MASONRY WORKS
3. CARPENTRY WORKS
28,600.00
17,960.00
20,000.00
29,972.00
110,040.00
20,000.00
30,176.00
43,472.00
5,209.00
1,268.00
52,787.00
81,175.00
109,177.00
37,670.00
53,590.00
Err:509
3,700.00
1.00
5.00
5.00
3.00
1.00
3.00
4.00
4.00
4.00
3.00
2.00
1.00
1.00
1.00
1.00
1.00
0.00
0.00
0.00
3,700.00
3,700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,331.00
0.00
0.00
0.00
0.00
0.00
0.00
1,268.00
65,276.00
29,297.00
55,272.00
2,800.00
7,125.00
9,520.00
2,600.00
14,337.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
###
###
###
###
###
###
###
###
###
###
4. PLUMBING WORKS
5. GLASS WORKS (LUMP SUM)
6. STEEL WORKS (WINDOW GRILLES)
7. WATER PROOFING WORKS (LUMP SUM)
8. PAINTING WORKS
Err:509
Err:509
10. CONSTRUCTION OF SEPTIC VAULT (6.50 CU.M.)
VII. CONSTRUCTION OF 75 LN. MTR. PERIMETER FENCE
1. EXCAVATION/BACKFILLING WORKS
2. REINFORCED STEEL WORKS
3. CONCRETING WORKS (18.00 CU. M.)
4. SCAFFOLDING WORKS
5. MASONRY WORKS (134.00 SQ. M.)
6. STEEL WORKS
7. PAINTING WORKS
8. FABRICATION AND INSTALLATION OF PANAFLEX
VIII. PIPE LAYING WORKS (PIPE LAYING OF 125 LINEAR METER - 100MM DISTRIBUTION LINE &
IX. CONSTRUCTION OF 250MM RCCP DRAINAGE SYSTEM(L=125.0 Ln. Mtr.)
X. CONSTRUCTION OF CONCRETE DRIVE WAY
XI. LANDSCAPING WORKS
XII. ELECTRICAL WORKS
0.00
0.00
0.00
0.00
0.00
Err:509
50,193.00
22,876.00
177,179.00
129,338.00
57,561.00
135,280.00
225,733.00
51,645.00
29,179.00
364,294.00
191,214.00
118,121.00
184,600.00
870,005.00
0.00
Err:509
Err:509
Err:509
Err:509
Err:509
###
###
###
Err:509
Err:509
273
E
E
Prepared by:
MARIE C
Off
Planning &
Repu
ZAMBOANG
Pilar
ATION (PHASE 1)
Php
15.00
Php
30.00
Php
45.00
Php
60.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # #
###
#
#
273,788.26
Err:509
Err:509
###
#
#
12,570.72
Err:509
Err:509
###
#
#
14,559.84
Err:509
Err:509
13,316.64
Err:509
Err:509
Submitted by:
Officer-In-Charge
Planning & Development Section
Officer-In-Charge
Planning & Design Division
CALENDAR DAYS
Php
75.00
Php
90.00
Php
105.00 Php
120.00 Php
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # # # # # # # # # # # # #
# # # # # # # #
# # # #
0
# # # # # # # # # # # # # # # # # #
0
# # # # # # # # # # # # # # # # # # # # # # # # # # # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # # # # # # # # # # # # # # # # # # # # # # # #
# # # # # # # # # # # # # # # # # #
# # # # # # # # # # # # # # # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
##
# # # # # # #
# # # # #
# # # # # # # #
# # # # # # # #
# #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
#
#
###
#
#
11,132.16
Err:509
Err:509
###
#
#
11,536.11
Err:509
Err:509
Approved by:
###
###
#
12,184.29
Err:509
Err:509
###
###
###
92,705.84
Err:509
Err:509
Err:509
Err:509
Err:509
Assistant Gene
135.00 Php
150.00
Php
165.00 Php
180.00 Php
195.00 Php
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # #
# # # #
# # # # # # #
# # # # # # # # # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
##
###
###
###
#
# # # # # #
# # #
# #
# #
# # # # # # # # # #
# #
# # # # # #
#
# # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # # # # # # # # # # # # # # # # # # # # # # #
###
###
###
r:509
r:509
r:509
###
###
###
Err:509
Err:509
Err:509
###
###
###
Err:509
Err:509
Err:509
###
###
###
Err:509
Err:509
Err:509
###
###
###
710,644.58
Err:509
Err:509
Php
210.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# #
419,194.95
Err:509
Err:509
Structure
1. Raft Foundation
25mm x 7.50m. Deform bars
Qty.
Unit
724 pcs.
Php
3.43
Remarks:
No Cutting
Item Description
I. EXCAVATION WORKVOLUME:
Qty.
Php 2.35
a. Laborers
### - Laborers
1.18
Portland Cement
Sand
Gravel
Boulder
16mm dia x 6.0m DB
#16 G.I. Tie Wire
5.10
0.22
0.43
0.39
3.00
0.50
Php
Php
Php
Php
Php
Php
6.00
0.25
0.50
0.50
3.00
0.50
2.95
0.12
0.25
Php 8.00
Php 9.00
Php 1.00
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
8.00
9.00
1.00
2.71
0.11
0.23
Php 3.00
Php 2.00
Php 0.50
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
3.00
2.00
0.50
2.19
0.09
0.19
Php 4.00
Php 0.50
Php
Php
Php
Php
Php
3.00
0.22
0.25
4.00
0.50
1.81 Php
0.08 Php
0.15 Php
2.00
0.13
0.25
2. Column
Portland Cement
Sand
Gravel
16mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
3. WallFooting
Portland Cement
Sand
Gravel
12mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
4. Slab
Portland Cement
Sand
Gravel
10mm dia x 6.00m DB
#16 G.I. Tie Wire
5. Floor Lintel Beam
Portland Cement
Sand
Gravel
4.00 Php
Php 3.00 Php
Php 1.00 Php
4.00
3.00
1.00
6. Concrete Wings
Portland Cement
Sand
Gravel
12mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
4.00
0.17
0.34
2.00
Php20.00
Php 1.00
Php
Php
Php
Php
Php
Php
4.00
0.25
0.50
2.00
20.00
1.00
2.02
0.09
0.17
6.00
Php 5.00
Php 1.50
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
6.00
5.00
1.50
2.34
0.10
0.20
2.34
2.34
2.34
Php 1.00
Php
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
3.00
3.00
3.00
1.00
Php
Php
Php
8.00
8.00
8.00
7. Roof Beam
Portland Cement
Sand
Gravel
16mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
7. Roof Slab
Portland Cement
Sand
Gravel
Concrete Admix
Concrete Water Proofing Compound
### - Mason
### - Steel Man
### - Contractual Laborers
III. MASONRY WORKS
1. CHB LAYING & PLASTERING WORKS
tiles?
a.Materials:
Php
Php
Php
Php
Php
Php
350.00
36.00
28.00
1.50
0.50
22.00
b.Labor:
### - Mason
### - Contractual Laborers
Php
Php
10.00
10.00
20
13
3
50
4.4. Cabinet
6mm Thk x 1.20m x 2.40m Plywood
20mm Thk x 1.20m x 2.40m Plyboard
### - pcs. 1" x 1" x 10' Lauan Lumber
1
4.00
Php
4.5. Hardware
Loose Pin Hinges (Stanley) - 4" x 3"
Cabinet Hinges - 2" x 2"
Heavy Duty Door Knob
Drawer Lock (Yale)
Drawer Handle
Common Wire Nail 4"
Common Wire Nail 3"
Common Wire Nail 2-1/2"
Common Wire Nail 2"
Common Wire Nail 1"
2.50
4
6
1
3
3
8
6
4
2
2
b.Labor:
### - Carpenter
### - Contractual Laborers
Php
Php
10.00
10.00
V. GLASS WORKS
12 Blades Smoke Glass Jalousies
TOTAL DIRECT COST OF GLASS WORK
VI. STEEL WORKS (WINDOW GRILLES)
a. Materials:
10mm x 6.00m. Square bars
3
2
4
4
4
4
6
4
2
4
1
1
1
2
2
4
2
2
1
1
1
2
2
2
2
1
1
1
1
2
b. Labors:
### - Painter
### - Contractual Laborers
TOTAL COST OF PAINTING WORKS
5
5
Unit
Unit Cost
days
Sub-Total
317.00
745.27
Total Cost
745.27
bags
cu.m.
cu.m.
cu.m.
pcs.
kgs.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
850.00
450.00
60.00
Php
Php
Php
Php
Php
Php
1,380.00
225.00
450.00
425.00
1,350.00
30.00 Php
3,860.00
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
950.00
165.00
60.00
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
7,600.00
1,485.00
60.00 Php
10,172.50
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
950.00
165.00
60.00
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
2,850.00
330.00
30.00 Php
4,237.50
bags
cu.m.
cu.m.
pcs.
kg.
Php
Php
Php
Php
Php
230.00
900.00
900.00
165.00
60.00
Php
Php
Php
Php
Php
690.00
193.50
225.00
660.00
30.00 Php
1,798.50
bags
cu.m.
cu.m.
Php
Php
Php
230.00 Php
900.00 Php
900.00 Php
460.00
112.50
225.00
pcs.
pcs.
kg.
Php
Php
Php
165.00 Php
60.00 Php
495.00
60.00 Php
1,352.50
920.00
225.00
450.00
3,300.00
60.00 Php
4,955.00
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
230.00 Php
900.00 Php
900.00 Php
Php
165.00 Php
60.00 Php
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
950.00
165.00
60.00
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
5,700.00
825.00
90.00 Php
7,642.50
bags
cu.m.
cu.m.
packs
packs
pcs.
kg.
Php
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
30.00
35.00
165.00
60.00
Php
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
90.00
105.00
495.00
60.00 Php
1,777.50
days
days
days
Php
366.00 Php
Php
317.00 Php
pcs.
pcs.
bags
cu.m.
cu.m.
pcs.
kgs.
Php
Php
Php
Php
Php
Php
Php
15.00
18.00
230.00
900.00
1,300.00
165.00
60.00
Php
Php
Php
Php
Php
Php
Php
2,928.00
10,144.00 Php
5,250.00
648.00
6,440.00
1,350.00
650.00
3,630.00
-
13,072.00
day
day
Php
Php
366.00 Php
317.00 Php
7,320.00
6,340.00
bd.ft.
58.00
1,160.00
1,160.00
bd.ft.
shts.
30.00
1,239.00
400.00
3,717.00
4,117.00
bd.ft.
58.00
2,900.00
2,900.00
shts.
shts.
bd.ft.
400.00
600.00
40.00
400.00
2,400.00
100.00
pcs.
pcs.
set
sets
pcs.
kgs.
kgs.
kgs.
kgs.
kgs.
140.00
60.00
680.00
56.00
30.00
50.00
52.00
51.00
51.00
56.00
560.00
360.00
680.00
168.00
90.00
400.00
312.00
204.00
102.00
112.00
days
days
Php
Php
366.00 Php
317.00 Php
3,660.00
6,340.00
sets
1,200.00
2,400.00
pcs.
180.00
180.00
2,988.00
10,000.00
2,400.00
2,400.00
pcs.
pcs.
pcs.
kgs
65.00
145.00
260.00
580.00
days
days
366.00
317.00
1,464.00
2,536.00
lghts.
pc.
lghts.
qrt.
pcs.
306.00
86.00
29.00
334.00
68.00
1,836.00
116.00
668.00
272.00
days
days
366.00
317.00
366.00
634.00
gal.
gals.
gals.
gals.
gals.
gals.
qrts.
doz.
doz.
pint.
pint.
pint.
pint.
pc.
set
pc.
pc.
pcs.
485.00
655.00
434.00
829.00
369.00
426.00
567.00
126.00
126.00
103.00
103.00
103.00
103.00
30.00
68.00
19.00
40.00
20.00
485.00
1,310.00
868.00
3,316.00
554.00
639.00
567.00
126.00
126.00
206.00
206.00
206.00
206.00
30.00
68.00
19.00
40.00
40.00
1,020.00
4,000.00
5,020.00
1,000.00
1,000.00
9,012.00
days
days
317.00
317.00
1,585.00
6,340.00
7,925.00
16,937.00
Water Stop
900/Can
10Lbs. Or 4 Litrs/can
1:10 Sand
94pcs
Length
1.05m
340pcs
.6m
Part of Structure
Column Ties of Sump Tank (4 Column)
50KPa
###
###
###
###
###
###
Part of Structure
Column
Braces
Tie-Beam
Floor Beam
Wall
Footing & Soil
Volume
Php
38.12
Weight (KN)
Php 899.51
Php
899.51
Location
Scope of Work
:
:
A. NON-ENGINEERING BASIC COST
I. PERMIT FEE
II. PUBLIC SAFETY/SIGNAGES
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. CLEARING & LAYOUTING OF FOUNDATION
III. PREPARATION OF CRANE WAY
IV. EXCAVATION WORKS
V. PILE DRIVE TEST
VI. PREPARATION & DELIVERY OF PILE TEST REPORT
VII. DEMOBILIZATION
Cost of Project
450,121.33
VII. DEMOBILIZATION
SUMMARY
A. NON-ENGINEERING BASIC COST
I. PERMIT FEE
II. PUBLIC SAFETY/SIGNAGES
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. CLEARING & LAYOUTING OF FOUNDATION
III. PREPARATION OF CRANE WAY
IV. EXCAVATION WORKS
V. PILE DRIVE TEST
VI. PREPARATION & DELIVERY OF PILE TEST REPORT
VII. DEMOBILIZATION
SUB-TOTAL
OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
CONTRACTOR'S PROFIT
VALUE ADDED TAX (12%)
TOTAL PROJECT COST
Prepared by:
Approved by:
ROBERTO R. MENDOZA
Assistant General Manager for FAG
e Philippines
WATER DISTRICT
mboanga City
1
7
10
0.5
0.5
unit
bd.ft.
bd.ft.
kg.
kg.
1 day
1 day
100
133
100
67
6
4
3
bd.ft.
bd.ft.
bd.ft.
bd.ft.
shts.
kgs.
kgs.
4,000.00
9,600.00
4,000.00
9,600.00
1,200.00
20.00
20.00
60.00
60.00
1,200.00
133.33
200.00
30.00
30.00
366.00
317.00
366.00
634.00
20.00
20.00
20.00
20.00
700.00
60.00
60.00
2,000.00
2,666.67
2,000.00
1,333.33
4,200.00
240.00
180.00
13,600.00
13,600.00
1,593.33
1,000.00
2,593.33
2 kgs.
2 units
60.00
2,500.00
120.00
5,000.00
3 days
3 days
366.00
317.00
2,196.00
3,804.00
25 days
524.00
13,100.00
17,740.00
6,000.00
23,740.00
13,100.00
13,100.00
53,033.33
### lot
### bd.ft.
10,000.00
10,000.00
20.00
5,340.00
10,000.00
10,000.00
###
###
###
###
bd.ft.
kgs.
kgs.
roll
20.00
60.00
60.00
150.00
8,000.00
120.00
120.00
150.00
13,730.00
### days
2,000.00
12,000.00
12,000.00
### days
### days
366.00
317.00
4,392.00
19,020.00
### days
2,000.00
12,000.00
### days
### days
366.00
317.00
4,392.00
19,020.00
### day
### day
366.00
317.00
732.00
1,902.00
### day
### day
### day
10,400.00
10,400.00
9,000.00
10,400.00
10,400.00
9,000.00
###
###
###
###
###
###
###
###
###
###
###
###
###
bags
cu.m.
cu.m.
packs
pcs.
pcs.
pcs.
kgs.
pc.
pc.
kgs.
units
bd.ft.
226.00
900.00
900.00
34.00
620.00
450.00
165.00
65.00
1,534.00
950.00
145.00
2,500.00
20.00
6,780.00
900.00
1,800.00
1,020.00
9,920.00
900.00
5,775.00
520.00
1,534.00
950.00
580.00
17,500.00
8,000.00
23,412.00
49,142.00
12,000.00
23,412.00
35,412.00
2,634.00
29,800.00
32,434.00
###
###
###
###
bd.ft.
bd.ft.
kgs.
kgs.
20.00
20.00
60.00
60.00
6,000.00
4,000.00
240.00
240.00
66,659.00
### days
### days
366.00
317.00
5,856.00
15,216.00
21,072.00
### ln.mtr
4,000.00
92,000.00
92,000.00
179,731.00
### lot
2,000.00
2,000.00
2,000.00
2,000.00
### lot
10,000.00
10,000.00
10,000.00
10,000.00
MARY
harge
pment Section
13,600.00
2,593.33
10,000.00
49,142.00
35,412.00
32,434.00
179,731.00
2,000.00
10,000.00
334,912.33
3,349.00
13,396.00
16,746.00
33,491.00
48,227.00
Php
450,121.33
Submitted by:
MENDOZA
anager for FAG
D. VASQUEZ
nager
PROJECT
Location
Project Cost
Project Duration
Manpower Requirements
A
:
R T
PROP. ZONE 4 BOOSTER STATION AT ZSCMST COMPD., RIO HO
(PILE DRIVE TEST FOR OVERHEAD TANK FOUNDATION)
:
:
:
:
Php
450,121.33
CALENDAR DAYS
Particulars
no.
of
days
Amounts
Php
I. PERMIT FEE
II. PUBLIC SAFETY/SIGNAGES
SUB-TOTAL
OVERHEAD EXPENSES
Php5.00
Php6.00
###
Php2.00
Php1.00
Php2.00
10,000.00
49,142.00
35,412.00
32,434.00
179,731.00
87,731.00
92,000.00
2,000.00
10,000.00
334,912.33
3,349.00
Php 450,121.33
Prepared By:
13,396.00
16,746.00
33,491.00
48,227.00
Php
Submitted By:
MARLI P. ACOST
Officer-In-Charge
Planning & Design
Php
Php
0.00%
0.00%
Submitted By:
Approved By:
Engineering Department
ALEJO S. ROJAS, J
Assistan General M
DAR DAYS
Php
32.00
Php
0.00%
0.00%