Buenagatas Pipe Laying

Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT

Pilar Street, Zamboanga City
Project
Location
Scope of Work
:
:
:
Cost of Project
PROPOSED PIPE EXTENSION AT BUENAGATAS

Zone III and Zone IV, Boalan, Zamboanga City
A. NON ENGINEERING BASIC COST
I. CONSTRUCTION SAFETY AND HEALTH PROGRAM
II. SUPERVISION
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. CONCRETE CUTTING & CONCRETE BREAKING
1. CONCRETE CUTTING (450.00 LINEAR METER)
2. CONCRETE BREAKING (92.00 SQ. MTRS.)
V. PIPELAYING WORKS
1. PIPE LAYING WITH PARTIAL BACKFILLING (LAYING OF 950.00 LINEAR METER OF 100mm. PVC PIPELINE)
2. FITTINGS INSTALLATION AND INTERCONNECTION
3. INSTALLATION OF ONE (1) - UNIT - 75mm FIRE HYDRANT WITH CONCRETE BARRICADE
4. INSTALLATION OF ONE (1) - UNIT - AIR-RELEASE ASSEMBLY WITH CONCRETE BARRICADE
VI. HYDRO-TESTING & DISINFECTION WORKS
VII. FINAL BACKFILLING & COMPACTION
VIII. RESTORATION WORKS
IX. DEMOBILIZATION
Php
1,304,743.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
1. PROJECT SIGNAGE:
a. Materials:
1.20m x 2.40m Tarpaulin (Project Signage) Including Layout
6 - pcs. 2" x 2" x 10' Coco Lumber
* 12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
2. BARRICADES:
A-Frame Barricade (24 pcs.)
a. Materials:
32 - pcs. 2"x 2"x 10' Coco Lumber
3" C.W. Nail
4" C.W. Nail
Gloss Latex Paint (Caterpillar Yellow)
Gloss Latex Paint (Black)
Baby Roller w/ Tray
2" Paint Brush
4" Paint Brush
3" Width Reflectorized Sticker
Pole Barricade (40 pcs.)
Portland Cement
Washed Sand
Gravel (G1)
Reflectorized Caution Tape, 3"W x 1000 ft./roll
b. Labor:
1 - Skilled Worker
4 - Contractual Laborers
TOTAL DIRECT COST OF CONSTRUCTION SAFETY AND HEALTH PROGRAM
II. SUPERVISION
Engineering Assistant
TOTAL DIRECT COST OF SUPERVISION
Page 1 of 50
Qty.
Unit
Unit Cost
1
20
50
1
2
2
unit
bd.ft.
bd.ft.
sht.
kgs.
kgs.
1,200.00
22.00
22.00
825.00
65.00
65.00
107
2
3
3
1
1
1
4
1
24
bd.ft.
shts.
kgs.
kgs.
gal.
gal.
pc.
pcs.
pcs.
ln.ft.
22.00
825.00
65.00
65.00
600.00
600.00
110.00
28.00
40.00
39.00
56
2
4
6
1
bd.ft.
bags
bags
bags
roll
22.00
235.00
30.00
30.00
1,650.00
3
3
days
days
366.00
317.00
30
days
524.00
I. MOBILIZATION
TOTAL COST OF MOBILIZATION

a. Labor:
4 - Contractual Laborer
b. Equipment Rental/Fuel:
1 - Unit - Boom Truck
1 - Unit - Dump Truck
Diesel Fuel
TOTAL DIRECT COST OF HAULING OF MATERIALS
a. Labor:
1 - Skilled Worker
TOTAL DIRECT COST OF FINAL STAKING/LAY-OUTING/LINE AND GRADE
Page 2 of 50
lot
10,000.00
12
days
317.00
2
10
320
days
days
liters
7,698.00
10,816.00
49.00
2
2
days
days
366.00
317.00

a. Labor:
1 - Unit Concrete Cutter w/ Operator
Premium Gasoline
TOTAL DIRECT COST FOR CONCRETE CUTTING
a. Labor:
1 - Unit Jack Hammer w/ Compressor and operator
Diesel Fuel
TOTAL DIRECT COST FOR CONCRETE BREAKING
TOTAL DIRECT COST OF CONCRETE CUTTING & CONCRETE BREAKING
days
317.00
7
28
days
ltrs.
2,152.00
60.00
days
317.00
7
126
days
ltrs.
10,407.00
49.00
V. PIPELAYING WORKS
a. Materials:
100mm x 6.00m PVC Pipe Class 150, B/S w/ R.R.
160
100mm x 11.25 PVC Bend, Class 150, B/S, w/ R.R.
6
100mm x 45 PVC Bend, Class 150, B/S, w/ R.R.
8
100mm C.I Sleeve Type Flexible Coupling, (PVC)
2
Plain Margarine
8
Sand Envelop
Washed Sand
Concrete Thrust Block and Concrete Pad
Portland Cement
Washed Sand
Gravel (GI)
b. Labor:
1 - Pipe Fitter
TOTAL DIRECT COST FOR PIPELAYING W/ PARTIAL BACKFILLING
a. Material:
150mm x 6.00m PVC Pipe, Class 150, B/S, w/ R.R.
150mm C.I. Valve Cover
100mm C.I Body Gate Valve, PN16, NRS, F/F, Flanged End Dimension
in accordance w/ ANSI B16.1 Class 125
100mm C.I Adaptor, F/P, Flange End Dimension in accordance
w/ ANSI B16.1 Class 125
100mm C.I Sleeve Type Flexible Coupling, (PVC-CI)
16mm x 75mm Hex. Head Stainless Bolt w/ Nut & Washer
* 12mm x 6.00m Deformed Rein. Steel Bar
6mm thk. Rubber Gasket
b. Labor:
1 - Pipefitter
TOTAL DIRECT COST FOR FITTINGS INSTALLATION & INTERCONNECTION
a. Materials:
100mm x 75mm C.I. Tee, M/F , Flanged End Dimension
in accordance w/ ANSI B16.1 Class 125 w/ 1-75mm Steel Ring Flange,
Flange End Dimension in accordance w/ ANSI B16.50 Class 150
100mm C.I. Sleeve Type Flexible Coupling, (PVC)
75mm C.I. Body Gate Valve, F/F, Flanged End Dimension in accordance w/
ANSI B16.1 Class 125 w/ 2-75mm Steel Ring Flange,
75mm Fire Hydrant Head w/ 63mm Hose Connector
75mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge
75mm x 90 G.I. Elbow, ANSI B16.3 Class 150
25mm Teflon Tape
Page 3 of 50
pcs.
pcs.
pcs.
pcs.
kgs.
1,448.00
578.00
752.00
1,600.00
85.00
180
cu.m
1,000.00
5
0.25
1
bags
cu.m
cu.m
235.00
1,000.00
1,000.00
18
18
days
days
341.00
317.00
1
1
pc.
pc.
2,778.00
990.00
pc.
7,532.00
2
2
16
1
2
pcs.
pcs.
pcs.
pc.
kgs.
1,676.00
4,051.00
110.00
243.00
75.00
1
1
day
day
341.00
317.00
pc.
990.00
1
1
set
pc.
3,913.00
1,600.00
1
1
1
1
10
set
set
pc.
pc.
rolls
6,630.00
15,215.00
5,335.00
329.00
30.00
16mm x 75mm Hex Head Stainless Bolt w/ Nut & Washer

6mm thk Rubber Gasket
Portland Cement
Washed Sand
Gravel (G1)
Hacksaw Blade
Concrete Neutralizer
Flat Latex Paint (Primer)
Latex Paint Top Coat Gloss (Caterpillar Yellow)
Latex Paint Top Coat Gloss (Black)
Red Lead Paint
Quick Dry Enamel (Blue)
Paint Thinner
Page 4 of 50
12
2
5
0.25
1
4
2
6
2
1
1
1
1
1
1
pcs.
kgs.
bags
cu.m.
cu.m.
pcs.
pcs.
pcs.
qrts.
gal.
gal.
gal.
gal.
gal.
gal.
110.00
75.00
235.00
1,000.00
1,000.00
432.00
243.00
66.00
139.00
470.00
600.00
600.00
550.00
627.00
292.00
25mm Masking Tape

#16 G.I. Tie-wire
* 12mm thk x 1.20m x 2.40m Ordinary Plywood
1" C.W. Nail
2" C.W. Nail
3" C.W. Nail
b. Labor:
1 - Pipefitter
TOTAL DIRECT COST FOR ITEM 3
a. Materials :
150mm x 100mm G.I. Bell Reducer, ANSI B16.3 Class 150
100mm x 25mm Saddle Clamp w/ Stainless Bolt, Nut & Washer & Rubber
25mm C.I. Air-Release Pressure Valve
25mm Teflon Tape
Portland Cement
Washed Sand
Gravel (G1)
Fine Sand (For Plastering)
* 16mm x 6.00m Deformed Rein. Steel Bars
* 12mm x 6.00m Deformed Rein. Steel Bars
#16 G.I. Tie Wire
* 12mm thk x 1.20m x 2.40m Ordinary Plywood
1-1/2 C.W. Nail
2" C.W. Nail
4" C.W. Nail
b. Labor:
1 - Pipefitter
TOTAL DIRECT COST OF PIPE LAYING WORKS
a. Materials:
Chlorine Granules
Potable Water
100mm C.I Mechanical End Cap
19mm Brass Corporation Cock, (ISO)
19mm G.I Plug
25mm Teflon Tape
b. Labor:
1 - Pipe Fitter
c. Equipment Rental/Fuel:
1 - Unit - Hydro Machine
Premium Gasoline
Engine Oil
TOTAL DIRECT COST HYDRO-TESTING & DISINFECTION WORKS
a. Labor:
2 - Units - Tamper Rammer Machine
Premium Gasoline
TOTAL DIRECT COST OF FINAL BACKFILLING & COMPACTION
a. Materials:
3" C.W. Nail
Page 5 of 50
10
2
1
10
2
2
2
pcs.
kgs.
sht.
bd.ft.
kgs.
kgs.
kgs.
26.00
86.00
825.00
22.00
65.00
65.00
65.00
2
2
days
days
341.00
317.00
1
1
1
1
1
2
2
5
0.25
1
1
4
2
1
1
10
2
2
2
pc.
pc.
set
set
pc.
pcs.
rolls
bags
cu.m.
cu.m.
cu.m.
pcs.
pcs.
kg.
sht.
bd.ft.
kgs.
kgs.
kgs.
1,930.00
8,272.00
680.00
12,000.00
1,230.00
40.00
30.00
235.00
1,000.00
1,000.00
1,200.00
432.00
243.00
60.00
825.00
22.00
65.00
65.00
65.00
2
2
days
days
341.00
317.00
1
14
2
2
2
2
2
kg.
cu.m
pcs.
sets
pcs.
pcs.
pcs.
250.00
54.00
949.00
291.00
494.00
25.00
30.00
2
2
days
days
341.00
317.00
2
6
1
days
ltrs.
ltr.
500.00
60.00
120.00
days
317.00
9
108
days
ltrs.
1,000.00
60.00
92
48
2
bd.ft.
bd.ft.
kgs.
22.00
22.00
65.00
Portland Cement (Type 1P)

Washed Sand
Gravel G1
140
7
14
b. Labor:
1 - Skilled Worker
1 - Unit Bagger Mixer
Premium Gasoline
TOTAL COST OF RESTORATION WORKS
IX. DEMOBILIZATION
TOTAL DIRECT COST OF DEMOBILIZATION
bags
cu.m.
cu.m.
235.00
1,000.00
1,000.00
6
6
days
days
366.00
317.00
6
120
days
liters
1,500.00
60.00
lot
10,000.00
SIZING REQUIREMENTS
NOTE: * ALL SIZES REFERED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS WITH TOLERANCE OF 1mm.
Page 6 of 50
SUMMARY
II. SUPERVISION
I. MOBILIZATION
V. PIPELAYING WORKS
IX. DEMOBILIZATION
SUB TOTAL
OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
TOTAL PROJECT COST
Prepared by:
Checked & Reviewed by:
MICHAELO T. MENDOZA
Researcher/Analyst A (J.O.)
Planning & Development Section
MARIE CLAIRE C. BONGO

Principal Engineer C
Php
Php
1,304
Recomending Project Implementation:
Approved for Project Implementation:
ARNULFO A. ALFONSO
Department Manager C
Maintenance Department
LEONARDO REY D. VASQUEZ

General Manager
Page 7 of 50
public of the Philippines

NGA CITY WATER DISTRICT
Street, Zamboanga City
LING (LAYING OF 950.00 LINEAR METER OF 100mm. PVC PIPELINE)
S & COST ESTIMATES

Total Cost
1,200.00
440.00
1,100.00
825.00
130.00
130.00
3,825.00
2,354.00
1,650.00
195.00
195.00
600.00
600.00
110.00
112.00
40.00
936.00
6,792.00
1,232.00
470.00
120.00
180.00
1,650.00
3,652.00
1,098.00
3,804.00
Php
4,902.00
19,171.00
15,720.00
Php
15,720.00
15,720.00
Page 8 of 50
10,000.00
Php
10,000.00
10,000.00
15,216.00
15,216.00
15,396.00
108,160.00
15,680.00
Php
139,236.00
154,452.00
732.00
1,268.00
Php
2,000.00
2,000.00
Page 9 of 50
4,438.00
4,438.00
15,064.00
1,680.00
Php
16,744.00
21,182.00
4,438.00
4,438.00
72,849.00
6,174.00
Php
Php
79,023.00
83,461.00
104,643.00
231,680.00
3,468.00
6,016.00
3,200.00
680.00
245,044.00
180,000.00
180,000.00
1,175.00
250.00
500.00
1,925.00
6,138.00
171,180.00
Php
177,318.00
604,287.00
2,778.00
990.00
7,532.00
3,352.00
8,102.00
1,760.00
243.00
150.00
24,907.00
341.00
1,268.00
Php
1,609.00
26,516.00
990.00
3,913.00
1,600.00
6,630.00
15,215.00
5,335.00
329.00
300.00
Page 10 of 50
1,320.00
150.00
1,175.00
250.00
500.00
1,728.00
486.00
396.00
278.00
470.00
600.00
600.00
550.00
627.00
292.00
Page 11 of 50
260.00
172.00
825.00
220.00
130.00
130.00
130.00
682.00
2,536.00
45,601.00
3,218.00
48,819.00
1,930.00
8,272.00
680.00
12,000.00
1,230.00
80.00
60.00
1,175.00
250.00
500.00
600.00
1,728.00
486.00
60.00
825.00
220.00
130.00
130.00
130.00
682.00
2,536.00
Php
30,486.00
3,218.00
33,704.00
713,326.00
250.00
756.00
1,898.00
582.00
988.00
50.00
60.00
4,584.00
682.00
2,536.00
3,218.00
1,000.00
360.00
120.00
Php
1,480.00
9,282.00
28,530.00
28,530.00
18,000.00
6,480.00
Php
24,480.00
53,010.00
2,024.00
1,056.00
130.00
Page 12 of 50
32,900.00
7,000.00
14,000.00
57,110.00
2,196.00
19,020.00
21,216.00
9,000.00
7,200.00
Php
16,200.00
94,526.00
10,000.00
Php
10,000.00
10,000.00
ALLY AVAILABLE MEASUREMENTS WITH TOLERANCE OF 1mm.
Page 13 of 50
SUMMARY
19,171.00
15,720.00
10,000.00
154,452.00
2,000.00
21,182.00
83,461.00
604,287.00
26,516.00
48,819.00
33,704.00
9,282.00
53,010.00
94,526.00
10,000.00
1,186,130.00
59,306.50
47,445.20
11,861.30
1,304,743.00
Php
Approved by:
MARLI P. ACOSTA-DE FIESTA

Officer-In-Charge
Planning & Design Division
Page 14 of 50

Pilar St., Zamboanga City
GANTT CHART
Project
Location
Project Cost
Project Duration
Manpower Requirements
:
:
:
:
:

Php1,304,743.00
THIRTY (30) CALENDAR DAYS
33 MANPOWER (30 - Laborers, 1- Engineering Assistant, 1 - Pipe Fitter, 1 - Skilled Worker)
CALEN
Particulars
Amounts
% Perfected
15

II. SUPERVISION
I. MOBILIZATION
V. PIPELAYING WORKS
IX. DEMOBILIZATION
OVERHEAD EXPENSES
MISCELLANEOUS
MICHAELO T. MENDOZA
19,171.00
15,720.00
1.47%
1.20%
Php
Php
Php
10,000.00
154,452.00
2,000.00
0.77%
11.84%
0.15%
Php
Php
21,182.00
83,461.00
1.62%
6.40%
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
604,287.00
26,516.00
48,819.00
33,704.00
9,282.00
53,010.00
94,526.00
10,000.00
59,306.50
47,445.20
11,861.30
46.31%
2.03%
3.74%
2.58%
0.71%
4.06%
7.24%
0.77%
4.55%
3.64%
0.91%
###
TOTAL PROJECT COST

CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared by:
Php
Php
###
### ### ### ### ### ### ### ###### ### ### ### ###
###
### ###
### ###
### ###
###
###
###
###
### ### ### ### ### ### ### ### ### ### ### ###
###
###
###
100%
Php835,256.00
64.02%
64.02%
Checked and Reviewed by:
Approved by:
Recommending Project Implementation:
MARLI P. ACOSTA - DE FIESTA
ARNULFO A. ALFONSO
Researcher/Analyst A, (J.O.)
Officer-In-Charge
Planning and Development Section
Planning and Design Division
Page 1 of 1
ic of the Philippines
A CITY WATER DISTRICT
t., Zamboanga City
CALENDAR DAYS
15
30
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
###
###
###
###
###
### ### ### ### ### ###

###
###
###
###
###
###
###
Php835,256.00
64.02%
64.02%
Php469,487.00
35.98%
100.00%

General Manager
Page 1 of 1

Project
Location
Scope of Work
:
:
:

I. CONSTRUCTION AND PUBLIC SAFETY
II. SUPERVISION
I. MOBILIZATION
IV. CONCRETE CUTTING & CONCRETE BREAKING (225.00 Linear meters of Concrete Cutting & Breaking)
V. PIPELAYING WORKS
1. Pipe Laying w/ Partial Backfilling (Laying of 950.00 linear meter PVC Pipeline)
2. Fittings Installation & Interconnection
3. Installation of One (1) unit 75mm Fire Hydrants w/ Concrete Barricade
IX. DEMOBILIZATION
Cost of Project
Php
1,338,193.00
Item Description
1. PROJECT SIGNAGE:
a. Materials:
12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
b. Labor:
1 - Carpenter
Qty.
Unit
1
20
50
1
1
1
unit
bd.ft.
bd.ft.
sht.
kg.
kg.
1 day
1 day
2. BARRICADES:
a. Materials:
12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
Gloss Latex Paint (Lamp Black)
Baby Roller w/ Tray
2" Paint Brush
3" Paint Brush
Portland Cement
Washed Sand
Gravel (G1)
Caution Tape, 3"W x 1000 ft./roll
b. Labor:
1 - Carpenter
1 - Painter
Page 17 of 50
Unit Cost
1,200.00
20.00
20.00
750.00
65.00
65.00
366.00
317.00
128
2
2
2
1
1
1
2
1
24
bd.ft.
shts.
kgs.
kgs.
gal.
gal.
pc.
pcs.
pcs.
ln.ft.
20.00
750.00
65.00
65.00
600.00
600.00
98.00
20.00
40.00
35.00
2
4
6
1
56
bags
bags
bags
roll
bd.ft.
230.00
30.00
30.00
1,400.00
20.00
4 days
4 days
4 days
366.00
317.00
317.00
TOTAL DIRECT COST OF CONSTRUCTION AND PUBLIC SAFETY

II. SUPERVISION
40 days

I. MOBILIZATION
1 lot

a. Labor:
12 days
Page 18 of 50
524.00
10,000.00
317.00
1 - Unit - Boom Truck w/ Driver
1 - Unit - Dump Truck w/ Driver
Diesel Fuel
a. Labor:
1 - Pipe fitter
1. Concrete Cutting (450.00 Linear Meter)
a. Labor:
1 - Operator
1 - Unit Concrete Cutter
Premium Gasoline
2. Concrete Breaking (92.00 Sq. Mtrs.)
a. Labor:
1 - Operator
1 - Unit Jack Hammer w/ Compressor
Diesel Fuel
V. PIPELAYING WORKS
a. Materials:
Margarine
Sand Envelop
Washed Sand
2 days
10 days
400 liters
10,000.00
10,000.00
49.00
2 days
2 days
341.00
317.00
10 days
10 days
366.00
317.00
10 days
40 ltrs.
2,000.00
60.00
15 days
15 days
366.00
317.00
15 days
270 ltrs.
5,000.00
49.00
159
6
8
8
1,590.00
550.00
741.00
85.00
Pcs.
Pcs.
Pcs.
kgs.
180 cu.m
Concrete Thrust Block and Pad

Portland Cement
Washed Sand
Gravel (GI)
12mm x 6.00m Deformed Rein. Steel Bar
5
0.25
0.5
1
b. Labor:
1 - Pipe Fitter
a. Material:
100mm C.I Sleeve Type Flexible Coupling, (C.I.-PVC)
Page 19 of 50
1,000.00
bags
cu.m
cu.m
pc.
230.00
1,000.00
1,000.00
240.00
15 days
15 days
341.00
317.00
1 pc.
1 pc.
3,686.00
1,055.00
1 pc.
7,532.00
2 pcs.
2 pcs.
16 pcs.
2,760.00
4,051.00
85.00

b. Labor:
1 - Pipefitter
2 kgs.
75.00
1 day
1 day
341.00
317.00

a. Materials:
100mm x 75mm C.I. Tee, F/F , Flanged End Dimension
in accordance w/ ANSI B16.1 Class 125 w/ 1-75mm Ring Flange,
Flanged End Dimension in accordance w/ AWWA C207 Class D (Std.)
1 set
3,913.00
2 pcs.
2,760.00
1 pc.
1,490.00
and 1-75mm. Ring Flange

100mm Blind Flange, Flanged End Dimension
in accordance w/ AWWA C207 Class D (Std.)
Page 20 of 50
75mm C.I. Body Gate Valve, F/F, Flanged End Dimension

2 pcs.
4,940.00
75mm MS Ring Flange, Flanged End Dimension

6 pcs.
2 sets
1,490.00
17,000.00

1 pc.
2 pcs.
5,200.00
570.00
100mm C.I. Sleeve Type Flexible Coupling, (C.I - PVC)

75mm C.I. Adaptor, F/P
3 pcs.
4 pcs.
2 pcs.
1,065.00
1,475.00
20 rolls
22.00
80 pcs.
4 kgs.
85.00
75.00
150mm C.I. Telescopic Valve Cover

25mm x 10m Teflon Tape
Portland Cement
Washed Sand
850.00
5 bags
0.25 cu.m.
245.00
1,000.00
Grave G1
0.5 cu.m.
8 pcs.
1,000.00
450.00

Hacksaw Blade
1 pc.
4 pcs.
4 pcs.
240.00
165.00
60.00
#16 G.I. Tie-wire

2 kgs.
1 gal.
86.00
300.00
Flat Latex Paint

1 gal.
1 gal.
600.00
600.00

Red Lead Paint
1 gal.
1 gal.
600.00
450.00
QDE Paint International Red

Paint Thinner
1 gal.
1 gal.
860.00
350.00
2" Paint Brush

1" Paint Brush
2 pcs.
2 pcs.
28.00
10.00
25mm Masking Tape

12mm thk x 1.20m x 2.40m Ordinary Plywood
2 rolls
1 sht.
25.00
750.00
3pcs. - 2" x 2" x 8' Coco Lumber

1" C.W. Nail
3" C.W. Nail
8 bd.ft.
2 kgs.
2 kgs.
20.00
65.00
65.00
4 days
4 days
341.00
317.00
b. Labor:
1 - Pipefitter
Page 21 of 50
4. Installation of One (1) unit - Air-ReleaseE Assembly w/ Concrete Barricade

a. Materials :
100mm x 25mm Saddle Clamp w/ Stainless Bolt, Nut & Washer
25mm C.I. Air-Release Pressure Valve
150mm x 100mm G.I. Bell Reducer, Sch. 40
100mm x 6.00m G.I. Pipe, Sch. 40 (ASTM 53 - Standard)
25mm x 6.00m G.I. Pipe, Sch. 40 (ASTM 53 - Standard)
25mm x 90o G.I. Elbow, Sch. (ASTM 53 - Standard)
25mm Teflon Tape
Washed Sand
Gravel (G1)
Fine Sand (For Plastering)
12mm x 6.00m Deformed Rein. Steel Bars (Grade 20)
16mm x 6.00m Deformed Rein. Steel Bars (Grade 20)
#16 G.I. Tie Wire
Hacksaw Blade
Latex Paint Top Coat Gloss (Lamp Black)
Red Lead Paint
Paint Thinner
2" Paint Brush
25mm Masking Tape
40pcs. - 2" x 2" x 8' Coco Lumber
1-1/2 C.W. Nail
2" C.W. Nail
4" C.W. Nail
b. Labor:
1 - Pipefitter
a. Materials:
Chlorine Granules
Potable Water
1000mm x 19mm C.I Saddle Clamp
w/ Stainless Bolts, Nuts & Waher, w/ Rubber
19mm G.I Plug
25mm Teflon Tape
b. Labor:
1 - Pipe Fitter
1 - Unit Hydro Machine
Premium Gasoline
Engine Oil
a. Labor:
2 - Units- Tamper Rammer Machine
Premium Gasoline
Page 22 of 50
1
1
1
1
1
2
2
5
0.25
0.5
0.5
2
4
1
6
2
1
1
1
1
1
1
2
10
6
107
2
4
4
set
set
pcs.
pcs.
pcs.
pcs.
rolls
bags
cu.m.
cu.m.
cu.m.
pcs.
pcs.
kgs.
pcs.
qrts.
gal.
gal.
gal.
gal.
gal.
gal.
pcs.
pcs.
shts.
bd.ft.
kgs.
kgs.
kgs.
435.00
16,400.00
2,160.48
3,400.00
578.00
35.00
25.00
226.00
900.00
900.00
1,200.00
240.00
410.00
60.00
60.00
85.00
470.00
600.00
600.00
440.00
416.00
360.00
28.00
25.00
750.00
20.00
65.00
65.00
65.00
1 day
1 day
341.00
317.00
0.7 kgs.
14 cu.m
2 pcs.
250.00
54.00
949.00
2 pcs.
586.00
2 pcs.
2 pcs.
2 pcs.
350.00
25.00
27.00
2 days
2 days
341.00
317.00
1 day
3 ltrs.
1 ltr.
500.00
60.00
120.00
9 days
317.00
9 days
108 ltrs.
500.00
60.00

a. Materials:
3" C.W. Nail
92 bd.ft.
48 bd.ft.
2 kgs.
Portland Cement
Washed Sand
Gravel 311A
140 bags
7 cu.m.
14 cu.m.
Page 23 of 50
20.00
20.00
60.00
230.00
1,000.00
1,000.00
b. Labor:
1 - Mason
Premium Gasoline
7 days
7 days
366.00
317.00
7 days
140 liters
2,000.00
60.00
IX. DEMOBILIZATION
1 lot
10,000.00
SUMMARY
II. SUPERVISION
I. MOBILIZATION
1. Concrete Cutting (450.00 Linear Meter)
2. Concrete Breaking (92.00 Sq. Mtrs.)
V. PIPELAYING WORKS
IX. DEMOBILIZATION
SUB TOTAL
OVERHEAD EXPENSES
MISCELLANEOUS
TOTAL PROJECT COST
Prepared by:
Php
Php
Reviewed & Checked by:
MICHAELO T. MENDOZA

Officer-In-Charge
ARNULFO A. ALFONSO

General Manager
Page 24 of 50
1,33
Page 25 of 50

MBOANGA CITY WATER DISTRICT
IALS & COST ESTIMATES

Total Cost
1,200.00
400.00
1,000.00
750.00
65.00
65.00
3,480.00
366.00
634.00
1,000.00
2,560.00
1,500.00
130.00
130.00
600.00
600.00
98.00
40.00
40.00
840.00
6,538.00
460.00
120.00
180.00
1,400.00
1,120.00
3,280.00
1,464.00
1,268.00
2,536.00
5,268.00
Page 26 of 50
Php
19,566.00
20,960.00
20,960.00
20,960.00
10,000.00
10,000.00
10,000.00
15,216.00
15,216.00
Php
Php
Page 27 of 50
20,000.00
100,000.00
19,600.00
Php
682.00
1,268.00
Php
3,660.00
6,340.00
20,000.00
2,400.00
Php
5,490.00
9,510.00
75,000.00
13,230.00
Php
Php
139,600.00
154,816.00
1,950.00
1,950.00
10,000.00
22,400.00
32,400.00
15,000.00
88,230.00
103,230.00
135,630.00
252,810.00
3,300.00
5,928.00
680.00
262,718.00
180,000.00
180,000.00
1,150.00
250.00
500.00
240.00
2,140.00
5,115.00
142,650.00
Php
3,686.00
1,055.00
7,532.00
5,520.00
8,102.00
1,360.00
Page 28 of 50
147,765.00
592,623.00
150.00
341.00
634.00
Php
3,913.00
5,520.00
1,490.00
Page 29 of 50
27,405.00
975.00
28,380.00
9,880.00
8,940.00
34,000.00
5,200.00
1,140.00
3,195.00
5,900.00
1,700.00
440.00
6,800.00
300.00
1,225.00
250.00
500.00
3,600.00
240.00
660.00
240.00
172.00
300.00
600.00
600.00
600.00
450.00
860.00
350.00
56.00
20.00
50.00
750.00
160.00
130.00
130.00
1,364.00
5,072.00
100,361.00
6,436.00
106,797.00
727,800.00
Php
Page 30 of 50
435.00
16,400.00
2,160.48
3,400.00
578.00
70.00
50.00
1,130.00
225.00
450.00
600.00
480.00
1,640.00
60.00
360.00
170.00
470.00
600.00
600.00
440.00
416.00
360.00
56.00
250.00
4,500.00
2,140.00
130.00
260.00
260.00
38,690.48
341.00
1,268.00
1,609.00
40,299.48
40,299.48
Php
175.00
756.00
1,898.00
1,172.00
700.00
50.00
54.00
4,805.00
682.00
2,536.00
3,218.00
500.00
180.00
120.00
800.00
8,823.00
Php
17,118.00
17,118.00
9,000.00
6,480.00
Php
15,480.00
32,598.00
Page 31 of 50
1,840.00
960.00
120.00
32,200.00
7,000.00
14,000.00
Page 32 of 50
56,120.00
2,562.00
13,314.00
15,876.00
14,000.00
8,400.00
Php
22,400.00
94,396.00
10,000.00
Php
10,000.00
10,000.00
SUMMARY
19,566.00
20,960.00
10,000.00
154,816.00
1,950.00
32,400.00
103,230.00
592,623.00
28,380.00
106,797.00
8,823.00
32,598.00
94,396.00
10,000.00
1,216,539.00
60,826.95
48,661.56
12,165.39
Php
1,338,193.00
Approved by:

Officer-In-Charge
Page 33 of 50
Page 34 of 50

Project
Location
Scope of Work
:
:
:
Cost of Project

Zone III and IV, Sitio Buenagatas, Boalan, Zamboanga City
II. SUPERVISION
I. MOBILIZATION
V. PIPELAYING WORKS
IX. DEMOBILIZATION
Php
729,763.00
Item Description
1. PROJECT SIGNAGE:
a. Materials:
3" C.W. Nail
4" C.W. Nail
2. BARRICADES:
a. Materials:
3" C.W. Nail
4" C.W. Nail
Baby Roller w/ Tray
2" Paint Brush
4" Paint Brush
Portland Cement
Washed Sand
Gravel (G1)
Reflectorized Caution Tape, 3"W x 1000 ft./roll
b. Labor:
1 - Skilled Worker
TOTAL DIRECT COST OF CONSTRUCTION SAFETY AND HEALTH PROGRAM
II. SUPERVISION
I. MOBILIZATION
Qty.
Unit
Unit Cost
1
20
50
1
2
2
unit
bd.ft.
bd.ft.
sht.
kgs.
kgs.
1,200.00
22.00
22.00
825.00
65.00
65.00
107
1
2
2
1
1
1
4
1
12
bd.ft.
sht.
kgs.
kgs.
gal.
gal.
pc.
pcs.
pcs.
ln.ft.
22.00
825.00
65.00
65.00
600.00
600.00
110.00
28.00
40.00
39.00
28
2
4
6
1
bd.ft.
bags
bags
bags
roll
22.00
235.00
30.00
30.00
1,650.00
2
2
days
days
366.00
317.00
30
days
524.00
Page 35 of 50
lot
10,000.00

a. Labor:
Page 36 of 50
days
317.00
1 - Unit - Boom Truck
1 - Unit - Dump Truck
Diesel Fuel
2
7
240

a. Labor:
1 - Skilled Worker
a. Labor:
1 - Unit Concrete Cutter w/ Operator
Premium Gasoline
a. Labor:
1 - Unit Jack Hammer w/ Compressor and operator
Diesel Fuel
Concrete Thrust Block and Concrete Pad

Portland Cement
Washed Sand
Gravel (GI)
b. Labor:
1 - Pipe Fitter
a. Material:
100mm C.I Sleeve Type Flexible Coupling, (PVC-CI)
b. Labor:
1 - Pipefitter
a. Materials:
100mm x 75mm C.I. Tee, M/F , Flanged End Dimension
Page 37 of 50
7,698.00
10,816.00
49.00
1
1
day
day
366.00
317.00
days
317.00
5
20
days
ltrs.
2,152.00
60.00
days
317.00
7
126
days
ltrs.
10,407.00
49.00
V. PIPELAYING WORKS
a. Materials:
64
3
2
100mm C.I Sleeve Type Flexible Coupling, (PVC)
1
Plain Margarine
4
Sand Envelop
Washed Sand
days
days
liters
pcs.
pcs.
pcs.
pc.
kgs.
1,448.00
578.00
752.00
1,600.00
85.00
73
cu.m
1,000.00
5
0.25
1
bags
cu.m
cu.m
235.00
1,000.00
1,000.00
11
11
days
days
341.00
317.00
1
1
pc.
pc.
2,778.00
990.00
pc.
7,532.00
2
2
16
1
2
pcs.
pcs.
pcs.
pc.
kgs.
1,676.00
4,051.00
110.00
243.00
75.00
1
1
day
day
341.00
317.00
pc.
990.00
set
3,913.00
in accordance w/ ANSI B16.1 Class 125 w/ 1-75mm Steel Ring Flange,

100mm C.I. Sleeve Type Flexible Coupling, (PVC)
75mm C.I. Body Gate Valve, F/F, Flanged End Dimension in accordance w/
ANSI B16.1 Class 125 w/ 2-75mm Steel Ring Flange,
Page 38 of 50
1
1
set
pc.
3,913.00
1,600.00
1
1
set
set
6,630.00
15,215.00
*
*
*
3

25mm Teflon Tape
Portland Cement
Washed Sand
Gravel (G1)
Hacksaw Blade
Latex Paint Top Coat Gloss (Black)
Red Lead Paint
Paint Thinner
25mm Masking Tape
#16 G.I. Tie-wire
- pcs. 2" x 2" x 10' Coco Lumber
1" C.W. Nail
2" C.W. Nail
3" C.W. Nail
b. Labor:
1 - Pipefitter
a. Materials:
Chlorine Granules
Potable Water
19mm G.I Plug
25mm Teflon Tape
b. Labor:
1 - Pipe Fitter
1 - Unit - Hydro Machine
Premium Gasoline
Engine Oil
a. Labor:
1 - Unit - Tamper Rammer Machine
Premium Gasoline
a. Materials:
3" C.W. Nail
Washed Sand
Gravel G1
1
1
10
12
2
5
0.25
1
4
2
6
2
1
1
1
1
1
1
10
2
1
10
2
2
2
pc.
pc.
rolls
pcs.
kgs.
bags
cu.m.
cu.m.
pcs.
pcs.
pcs.
qrts.
gal.
gal.
gal.
gal.
gal.
gal.
pcs.
kgs.
sht.
bd.ft.
kgs.
kgs.
kgs.
5,335.00
329.00
30.00
110.00
75.00
235.00
1,000.00
1,000.00
432.00
243.00
66.00
139.00
470.00
600.00
600.00
550.00
627.00
292.00
26.00
86.00
825.00
22.00
65.00
65.00
65.00
2
2
days
days
341.00
317.00
0.5
10
2
2
2
2
2
kg.
cu.m
pcs.
sets
pcs.
pcs.
pcs.
250.00
54.00
949.00
291.00
494.00
25.00
30.00
1
1
day
day
341.00
317.00
1
3
1
days
ltrs.
ltr.
500.00
60.00
120.00
days
317.00
7
42
days
ltrs.
1,000.00
60.00
bd.ft.
bd.ft.
kgs.
bags
cu.m.
cu.m.
22.00
22.00
65.00
235.00
1,000.00
1,000.00
48
24
2
65
3.25
6.5
b. Labor:
1 - Skilled Worker
4
4
days
days
366.00
317.00
days
1,500.00
Page 39 of 50
Premium Gasoline
80
IX. DEMOBILIZATION
liters
lot
60.00
10,000.00
SIZING REQUIREMENTS
NOTE: * ALL SIZES REFERED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS WITH TOLERANCE OF 1mm.
Page 40 of 50
SUMMARY
II. SUPERVISION
I. MOBILIZATION
V. PIPELAYING WORKS
IX. DEMOBILIZATION
SUB TOTAL
OVERHEAD EXPENSES
MISCELLANEOUS
TOTAL PROJECT COST
Prepared by:
Checked & Reviewed by:
MICHAELO T. MENDOZA

Php
Php
729
ARNULFO A. ALFONSO

General Manager
Page 41 of 50
ublic of the Philippines

NGA CITY WATER DISTRICT
Street, Zamboanga City
NG (LAYING OF 380.00 LINEAR METER OF 100mm. PVC PIPELINE)
S & COST ESTIMATES

Total Cost
1,200.00
440.00
1,100.00
825.00
130.00
130.00
3,825.00
2,354.00
825.00
130.00
130.00
600.00
600.00
110.00
112.00
40.00
468.00
5,369.00
616.00
470.00
120.00
180.00
1,650.00
3,036.00
732.00
2,536.00
Php
3,268.00
15,498.00
15,720.00
Php
15,720.00
15,720.00
10,000.00
Php
10,000.00
10,000.00
Page 42 of 50
11,412.00
Page 43 of 50
11,412.00
15,396.00
75,712.00
11,760.00
Php
102,868.00
114,280.00
366.00
634.00
Php
1,000.00
1,000.00
3,170.00
3,170.00
10,760.00
1,200.00
Php
11,960.00
15,130.00
4,438.00
4,438.00
72,849.00
6,174.00
Php
Php
79,023.00
83,461.00
98,591.00
92,672.00
1,734.00
1,504.00
1,600.00
340.00
97,850.00
73,000.00
73,000.00
1,175.00
250.00
500.00
1,925.00
3,751.00
69,740.00
Php
73,491.00
246,266.00
2,778.00
990.00
7,532.00
3,352.00
8,102.00
1,760.00
243.00
150.00
24,907.00
341.00
1,268.00
Php
1,609.00
26,516.00
990.00
3,913.00
Page 44 of 50
3,913.00
1,600.00
6,630.00
15,215.00
Page 45 of 50
5,335.00
329.00
300.00
1,320.00
150.00
1,175.00
250.00
500.00
1,728.00
486.00
396.00
278.00
470.00
600.00
600.00
550.00
627.00
292.00
260.00
172.00
825.00
220.00
130.00
130.00
130.00
682.00
2,536.00
Php
45,601.00
3,218.00
48,819.00
321,601.00
125.00
540.00
1,898.00
582.00
988.00
50.00
60.00
4,243.00
341.00
1,268.00
1,609.00
500.00
180.00
120.00
Php
800.00
6,652.00
8,876.00
8,876.00
7,000.00
2,520.00
Php
9,520.00
18,396.00
1,056.00
528.00
130.00
15,275.00
3,250.00
6,500.00
26,739.00
1,464.00
12,680.00
14,144.00
6,000.00
Page 46 of 50
4,800.00
Php
10,800.00
51,683.00
10,000.00
Php
10,000.00
10,000.00
LLY AVAILABLE MEASUREMENTS WITH TOLERANCE OF 1mm.
Page 47 of 50
SUMMARY
15,498.00
15,720.00
10,000.00
114,280.00
1,000.00
15,130.00
83,461.00
246,266.00
26,516.00
48,819.00
6,652.00
18,396.00
51,683.00
10,000.00
663,421.00
33,171.05
26,536.84
6,634.21
729,763.00
Php
Approved by:

Officer-In-Charge
Page 48 of 50

Pilar St., Zamboanga City
GANTT CHART
Project
Location
Project Cost
Project Duration
Manpower Requirements
:
:
:
:
:

Zone III and IV, Sitio Buenagatas, Boalan, Zamboanga City
Php729,763.00
TWENTY FIVE (25) CALENDAR DAYS
23 MANPOWER (20 - Laborers, 1- Engineering Assistant, 1 - Pipe Fitter, 1 - Skilled Worker)
Particulars
Amounts
% Perfected
15

II. SUPERVISION
I. MOBILIZATION
V. PIPELAYING WORKS

IX. DEMOBILIZATION
OVERHEAD EXPENSES
MISCELLANEOUS
MICHAELO T. MENDOZA
15,498.00
15,720.00
2.12%
2.15%
Php
Php
Php
10,000.00
114,280.00
1,000.00
1.37%
15.66%
0.14%
Php
Php
15,130.00
83,461.00
2.07%
11.44%
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
246,266.00
26,516.00
48,819.00
6,652.00
18,396.00
51,683.00
10,000.00
33,171.05
26,536.84
6,634.21
33.75%
3.63%
6.69%
0.91%
2.52%
7.08%
1.37%
4.55%
3.64%
0.91%
Php 729,763.00
TOTAL PROJECT COST

CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared by:
Php
Php
100%
Php0.00
0.00%
0.00%
Checked and Reviewed by:
Approved by:
Recommending Project Implementatio
MARLI P. ACOSTA - DE FIESTA
ARNULFO A. ALFONSO
Researcher/Analyst A, (J.O.)
Officer-In-Charge
Planning and Design Division
Page 1 of 1
c of the Philippines
CITY WATER DISTRICT
., Zamboanga City
CALENDAR DAYS
15
30
Php0.00
0.00%
0.00%
Php0.00
0.00%
0.00%
Recommending Project Implementation:

General Manager
Page 1 of 1

Buenagatas Pipe Laying

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Buenagatas Pipe Laying

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT

PROPOSED PIPE EXTENSION AT BUENAGATAS

II. HAULING OF MATERIALS

IV. CONCRETE CUTTING & CONCRETE BREAKING

16mm x 75mm Hex Head Stainless Bolt w/ Nut & Washer

25mm Masking Tape

Portland Cement (Type 1P)

Checked & Reviewed by:

MARIE CLAIRE C. BONGO

Recomending Project Implementation:

Approved for Project Implementation:

LEONARDO REY D. VASQUEZ

public of the Philippines

LING (LAYING OF 950.00 LINEAR METER OF 100mm. PVC PIPELINE)

S & COST ESTIMATES

ALLY AVAILABLE MEASUREMENTS WITH TOLERANCE OF 1mm.

MARLI P. ACOSTA-DE FIESTA

Approved for Project Implementation:

LEONARDO REY D. VASQUEZ

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT

PROPOSED PIPE EXTENSION AT BUENAGATAS

A. NON ENGINEERING BASIC COST

TOTAL PROJECT COST

Checked and Reviewed by:

MARIE CLAIRE C. BONGO

Recommending Project Implementation:

MARLI P. ACOSTA - DE FIESTA

Planning and Development Section

Planning and Development Section

Planning and Design Division

A CITY WATER DISTRICT

t., Zamboanga City

### ### ### ### ### ###

LEONARDO REY D. VASQUEZ

Republic of the Philippines

PROPOSED PIPE EXTENSION AT BUENAGATAS

TOTAL DIRECT COST OF CONSTRUCTION AND PUBLIC SAFETY

B. ENGINEERING BASIC COST

II. HAULING OF MATERIALS

Concrete Thrust Block and Pad

6mm thk. Rubber Gasket

3. Installation of One (1) unit 75mm Fire Hydrants w/ Concrete Barricade

and 1-75mm. Ring Flange

75mm C.I. Body Gate Valve, F/F, Flanged End Dimension

75mm MS Ring Flange, Flanged End Dimension

75mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge

100mm C.I. Sleeve Type Flexible Coupling, (C.I - PVC)

150mm C.I. Telescopic Valve Cover

12mm x 6.00m Deformed Rein. Steel Bar

#16 G.I. Tie-wire

Flat Latex Paint

Gloss Latex Paint (Caterpillar Yellow)

QDE Paint International Red

2" Paint Brush

25mm Masking Tape

3pcs. - 2" x 2" x 8' Coco Lumber

4. Installation of One (1) unit - Air-ReleaseE Assembly w/ Concrete Barricade

VIII. RESTORATION WORKS

Reviewed & Checked by:

MARIE CLAIRE C. BONGO

Recomending Project Implementation:

Approved for Project Implementation: