San Jose Water System-FINAL Pow

ADJUSTED PRICE
Republic of the Philippines

DEPARTMENT OF AGRICULTURE
MINDANAO RURAL DEVELOPMENT PROGRAM-Phase II
Province of Zamboanga Sibugay

Municipality of Imelda
OFFICE OF THE MUNICIPAL ENGINEER
SUB-PROJECT PROGRAM OF WORK

Project No.
Project Title
: Water Supply System Level II
Category
:
Physical Target :
Location
Barangay
: Barangays
San jose
New Sagay, Casacon, Katipunan, Ali Alsree, Kulambugan and Magsaysay
Total Project Cost:Php
8,737,321.03
Equipment Needed:
Implementation Mode:
Project Description:
Project Duration
Const. Of San Jose, Imelda LEVEL II
Equipment Needed:
WATER SYSTEM
Technical Personnel:
Item No.
1
2
3
4
5
6
7
8
Scope of Work
Trench Excavation
( Transmission/Distribution)
Construction of Pump house
Installation of Submersible pump
Drilling
Transmission Line
Cylindrical Storage tank (24,000.0 ltrs.,
cap)
Distribution line
Tapstand
Total Direct Cost
Breakdown of Estimates
A. Direct Cost
% Weight
Quantity
Unit
3.33%
5.09%
3.10%
8.62%
3.01%
498.70
1.00
1.00
180.00
352.00
units
unit
unit
feet
ln.m.
473.73
361,803.71
220,000.00
3,403.00
606.71
18.47%
49.92%
8.46%
1.00
4,635.00
25.00
unit
ln.m.
unit
1,311,486.55
764.92
24,039.43
Unit Price
100.00%
Grant
3,551,018.03
Materials
Equipment
Labor
By Contract
200 calendar days
DT, BackhoeLoader, Staketruck
Civil Engr, Foreman.Plumber,
Pipefitter, Carpenters, Laborers
SOURCES OF FUNDS
LGU Equity
Cash
Non-Cash
3,551,018.03
7,102,036.06
Total
2,248,881.40
207,015.00
1,095,121.63
2,248,881.40
207,015.00
1,095,121.63
817,642.48
817,642.48
1,63
32,867.50
3,551.02
426,122.16
32,867.50
3,551.02
426,122.16
Quality Control (1% of direct cost)

Taxes (12% of the direct cost)
85
Contractor's Profit (10% of the direct cost)
355,101.80
355,101.80
71
C. Total Direct & Indirect Cost
4,368,660.51
4,368,660.51
8,737,321.03
E. TOTAL PROJECT COST

Percentage Sharing
4,368,660.51
50%
4,368,660.51
50%
8,737,321.03
100%
B. Indirect Cost
Plumbing Tools(Threaders,Pipe Wrench, Pipe
Cutter)
Prepared by:
Recommended Approval:
Municipal Engineer
Approved:
4,497,762.80
414,030.00
2,190,243.26
Reviewed by:
Mun. Planning & Dev. Coordinator
RPCO - RIE
Approved by:
Municipal Mayor
OSCAR O. PARAWAN, DVM

DA - Regional Executive Director
days
Loader, Staketruck
Foreman.Plumber,
Carpenters, Laborers
Total
236,250.00
361,803.71
220,000.00
612,540.10
213,563.25
1,311,486.55
3,545,406.60
600,985.85
7,102,036.06
Total
41,063.77
6
4,497,762.80
414,030.00
2,190,243.26
1,635,284.97
50304.44
###
65,735.00
7,102.04###
852,244.33###
710,203.61###
8,737,321.03
8,737,321.03
100%
PARAWAN, DVM
al Executive Director
79.32
ADJUSTED PRICE
Mindanao Rural Developement Program-Phase II
San Jose, Imelda, Zamboanga Sibugay
PROJECT
LOCATION
:
:
Water Supply System Level II at San jose

San Jose, Imelda, ZSP
DETAILED APPROVED AGENCY ESTIMATE
Item/Description
Spl I: Trench Excavation

Q=
498.70 cu.m
Unit
Unit Cost
Note: Slope correction and wastage factor of 20% Applied
Transmission line L = 352.0 ln.m.

Distribution Line L = 4635 ln.m.
Total
V=
V=
A. Labor:
15.0 Laborer
35.20 cu.m.
463.50 cu.m.
498.70 cu.m.
days
total
45.00
350.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Total Estimated Direct Cost (EDC)
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
II
Quantity
Est. Direct Cost (EDC)

( Direct Cost/Estimated Volume)
SPL II: Construction of of Pump house (1 unit)

Q=
1.000 unit
A. Material:
Portland Cement
Washed sand
Washed Gravel (50mm in size)
4" x 8" x 16" CHB
4" x 8" x 4" Fixed Louver
10mm x 6.0m Def. Bars
8mm x 6.0m Def. bars
0.90m x 2.45m Corr. G.I. Sheet Ga #26 Roofing
0.90m x 2.45m Plain G.I. Sheet ga.#26 ridge roll
6mm x 1.22m x 2.44 Marine Plywood
#3.75 cm CWN
#10.02cm CWN
#16 Tie Wire
#7.75cm Roofing nails ( umbrella type)
Door Knob Yale
3/16" x 4" hinges
Vulcaseal
10pcs 2" x 4" x 10' Gem. Lumber
5 pcs 1" x 8" x 10' Gem Lumber
B. Electrical
25mm ID x 3.0m PVC Pipe
25mm ID x 90 PVC bend
25mm ID male threaded adaptor
25mm ID entrance cap
25mm PVC Clip
Solvent Cement Eslon blue 150G
12mm TW stranded wire
Electrical tape
50 Kva Transformer
Sub total
bags
m
m
pcs
pcs
pcs
pcs
pcs
pc
pcs
kgs
kgs
kgs
kgs
set
pair
can
bd.ft.
bd.ft.
bd.ft.
35.00
4.00
5.00
173.00
28.00
32.00
18.00
6.00
2.00
5.00
6.00
18.00
3.00
3.00
1.00
3.00
2.00
80.00
86.66
40.00
280.00
1,000.00
1,000.00
15.00
28.00
204.00
90.00
280.00
280.00
520.00
100.00
100.00
100.00
120.00
980.00
95.00
250.00
30.00
30.00
30.00
pcs
4.00
185.00
pcs
10.00
36.00
pcs
2.00
25.00
pcs
2.00
89.00
pcs
18.00
25.00
can
2.00
250.00
mtr
10.00
87.00
roll
2.00
90.00
pc
1.00
200,000.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
B. Labor:
total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
3


Item/Description
III
Unit
Quantity
Unit Cost
SPL III: Installation of Submersible Pump

Q=
1.00 unit
A. Material
Goulds submersible Pump Stainless Steel
casing close coupled to a 4.5 HP 1 phase 230v
60 Hz, Franklin submersible motor, with built-in
lighting protection, original brand new, made in USA
to include the foll.
- Motor lead assy
- Built-in check valve and strainer
190ft. Submersible cable wire no.14
380ft Suspension wire No.14
- Panel board metal enclosure consist of the
foll.
- magnetic starter w/ overload
B/W Water level cut-off control w/ levelelectrodes
- on/off push button switch
- lightning arrester
1 set water roof splicing tape
1.00 unit
220,000.00
Sub total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
material
labor
B. Labor:
total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
IV
SPL IV: Drilling (180ft depth)

Q=
180.00 ft.

Note: Including peremeter fence
A. Material:
Portland Cement
Washed sand
#3.75 cm CWN
#10.02cm CWN
#16 Tie Wire
Gravel (25mm in size) Gravel packing
burb wire
bags
m
m
pcs
kgs
kgs
kgs
cu.m.
m
Pipes:
150mm x 6.0m uPVC Pipe Class 150 (casing)
38mm x 6.0m G.I. Pipe sch 40 w/ coupling (suction)
"thk x 20mm x 38mm discharge plate
5/8" x 12" Stainless bolt w/ nut
38mm x 90 G.I. elbow
38mm G.I. Tee
38mm x 13mm G.I. bushing reducer
Pressure gauge
38mm G.I. Union
38mmx 0.20m G.I. Nipple threaded sch 40
38mm G.I. Gate Valve
38mm G.I. Swing Check Valve
25mm Wide thread tape
50mm GI Water meter
Sub total
B: Equipment Rental
Driling machine 180ft drill halo w/
casing installation
52.00
4.00
5.00
12.00
3.00
6.00
2.00
6.00
290.00
280.00
1,000.00
1,000.00
204.00
100.00
100.00
100.00
1,000.00
25.00
pcs
13.00
7,020.00
pcs
13.00
520.00
pcs
2.00
670.00
pcs
5.00
190.00
pcs
2.00
75.00
pcs
3.00
80.00
pcs
2.00
75.00
pcs
2.00
2,300.00
pcs
2.00
75.00
pcs
10.00
130.00
pcs
3.00
350.00
pcs
2.00
380.00
pcs
6.00
45.00
pc.
1.00
2,400.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
feet
180.00
2,200.00
C. Labor:
total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

Item/Description
Unit
Direct Cost
Unit Cost
V
SPL V: Transmission Line (352 ln.m.)

Q=
352.00 ln.m.
A. Material:
50mm
50mm
50mm
25mm
Quantity
Unit Cost

ID x 6.0m G.I. Pipe sch. 40 w/ coupling

x 45 G.I. Elbow
G.I. Union
Wide Thread tape
Sub total
pcs
75.00
1,900.00
pcs
6.00
185.00
pcs
12.00
175.00
pcs
35.00
45.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
B. Labor: (including pipe laying & embankment)

total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
VI

SPL VI: Cylindrical Storage Tank (24,000.0 liters cap)

Q=
1 unit
A. Material:
Portland Cement
Washed sand
Sahara Cement
12mm x 6.0m Stainless steel
#16 Tie Wire
#3.75 cm CWN
#10.02cm CWN
1/8"thk x 1.22 x 2.44 Steel Plate
Hacksaw Blade
Shovel
Welding Rod
100 pcs 2" x 4" x 12' Gem. Lumber
bags
m
m
pcs
pcs
pcs
pcs
pcs
kgs
kgs
kgs
sht
pcs
pcs
box
pcs
bd.ft.
bd.ft.
Plumbing:
150mm ID x 0.50m G.I. Nipple Threaded sch 40
150mm G.I. Elbow 45
100mm ID x 0.50 G.I. Nipple Threaded sch 40
75mm ID c 0.20m G.I. Nipple Threaded sch 40
50mm ID x 0.30m G.I. Nipple Threaed sch 40
150mm CI Gate Valve MJ/F NRS w/ bolts and
nuts & Gasket
150mm CI Adaptor MJ/F NRS w/ bolts and
nuts & Gasket
150mm CI Tee 150mm x 150mm F/F w/ bolts
and nuts
150mm CI 90 F/F w/ bolts and nuts
100mm G.I. Gate Valve screw end
75mm GI Elbow 90
50mm GI Elbow 90
50mm GI Union
25mm Wide Thread tape
50mm Water meter
C: Painting:
Nalcrete Acrylic Latex flat (white) DB
Nalcrete Acrylic Latex Gloss (White) DB
5
406.00
25.00
36.00
406.00
42.00
617.00
5.00
67.00
118.00
33.00
190.00
2.00
18.00
7.00
3.00
83.00
920.00
2,026.00
280.00
1,000.00
1,000.00
150.00
510.00
288.00
2,100.00
204.00
100.00
100.00
100.00
3,780.00
85.00
690.00
2,940.00
520.00
30.00
30.00
pcs
pcs
pcs
pcs
pcs
10.00
5.00
5.00
3.00
4.00
750.00
220.00
650.00
575.00
490.00
pcs
4.00
6,345.00
pcs
9.00
5,456.00
pcs
pcs
pcs
pcs
pcs
pcs
roll
pc.
2.00
3.00
3.00
2.00
4.00
2.00
6.00
1.00
5,200.00
3,450.00
5,903.00
889.50
190.00
190.00
45.00
2,400.00
gal
gal
14.00
14.00
878.00
878.00

Item/Description
Unit
Blue Tinting color DB

Yellow tinting color DB
Green Tinting color DB
Black Tinting color DB
paint Roller w/ tray 7"
paint Roller 7" Foam
paint roller 6" w/ handle
Epoxy Primer Gray
Epoxy Primer Yellow
Epoxy Strong Hold RSC
Epoxy Fortress
Reducer
QDE Paint Blue
Lettering Brush
L.T Primer White
L.T Reducer
L.T Semigloss White
L.T Cast
Paint Thinner
Lacquer Thinner
Easytite
Concrete Nuetralizer
Patching Compound
Paint tray
Paint Brush 3"
Paint Brush 2 1/2"
paint brush 2"
Sand Paper # 120
Sand Paper # 600
Sand Paper # 80
Putty Knife
Quantity
Unit Cost
Sub total
pint
4.00
160.00
pint
4.00
160.00
pint
3.00
160.00
pint
3.00
160.00
set
4.00
250.00
pcs
5.00
20.00
pcs
3.00
48.00
pcs
8.00
54.00
gal
10.00
600.00
gal
11.00
186.00
gal
4.00
2,630.00
gal
5.00
4,050.00
gal
2.00
908.00
gal
10.00
780.00
pcs
4.00
12.00
gal
16.00
720.00
gal
14.00
405.00
gal
5.00
894.00
gal
6.00
478.00
gal
7.00
216.00
gal
10.00
216.00
gal
4.00
312.00
lit
4.00
95.00
gal
30.00
24.00
pcs
5.00
30.00
pcs
3.00
42.00
pcs
3.00
48.00
pcs
17.00
75.00
pcs
54.00
13.00
pcs
11.00
14.00
ft
13.00
37.00
pairs
4.00
42.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
total
days
8.00
1,278.00
days
8.00
976.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
B: Equipment Rental
1
unit 1 Bagger Concrete mixer
1
unit Concrete Vibrator
C. Labor:
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
VII
SPL VII: Distribution Line (4,635 ln.m.)

Q=
4,635.00 ln.m.

A. Material:
150mm ID x 6.0m uPVC C-150 w/
electromagnetic rubber ring
Fitting:
connector:
150mm CI Tee 150 x 150mm F/F w/ bolt & nuts
150mm CI 90" elbow F/F w/ bolt & nuts
6
pcs
18.00
6,784.00
pcs
33.00
3,016.00
pcs
823.00
2,011.00
pcs
49.00
1,412.00
pcs
69.00
986.00
pcs
46.00
450.00
pc
pc
pc
pc
pc
pc
pc
4.00
10.00
5.00
3.00
7.00
3.00
14.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
3,860.00

Item/Description
Unit

Adaptor:
150mm CI Adaptor MJ/F
Reducer:
150mm x 100mm CI Reducer F/F w/ bolts
and Nuts and gasket
and Nuts and gasket
and Nuts and gasket
Gate valve:
150mm CI Gate Valve F/F NRS w/ bolts
nuts and gasket
nuts and gasket
nuts and gasket
50mm CI angle Valve F/F NRS w/ bolts
nuts and gasket
75mm CI end caps
Eslon Solvent Cement 150g
Unit Cost
6.00
3,200.00
pc
pc
pc
pc
5.00
6.00
35.00
4.00
2,400.00
2,400.00
2,400.00
2,400.00
pc
4.00
2,600.00
pc
4.00
2,600.00
pc
3.00
2,600.00
pcs
3.00
5,903.00
pcs
4.00
4,950.00
pcs
5.00
3,340.00
pcs
4.00
2,800.00
9.00
41.00
1,086.00
270.00
pcs
cans
sub total
Quantity
pc
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
VIII

SPL VIII: Tapstand

Q=
25.00 units
A. Material:
13mm Ball Faucets (Toho Brand)
13mm Water Meter (Ever Brand)
13mm x 90 Elbow
13mm x 13mm G.I. Bell Reducer
13mm G.I. Ball Valves
19mm ID x 6.0m G.I Pipe Sch 40 w/ coupling
13mm ID x 6.0m G.I. Pipe sch 40 w/ coupling
13mm G.I. Union
Padlock (Egret)
150mm ID x 19mmID C.I Saddle clamp
Portland Cement
Washed sand
#16 Tie Wire
#7.5cm CWN
#3.75 cm CWN
Sub total
pcs
25.00
240.00
pcs
25.00
2,500.00
pcs
173.00
56.00
pcs
29.00
45.00
pcs
29.00
180.00
pcs
55.00
618.00
pcs
29.00
525.00
pcs
29.00
45.00
rolls
58.00
45.00
pcs
25.00
150.00
pcs
2.00
1,200.00
pcs
5.00
1,260.00
pcs
14.00
1,140.00
pcs
4.00
990.00
pcs
5.00
948.00
pcs
2.00
780.00
bags
334.00
280.00
m
20.00
1,000.00
m
29.00
1,000.00
pcs
115.00
204.00
kgs
6.00
100.00
pcs
58.00
520.00
kgs
21.00
100.00
kgs
9.00
100.00
sht
6.00
3,780.00
bd.ft.
518.00
30.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
C. Labor:
total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
7

Item/Description
Unit
Quantity
Unit Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost

equipment
material
labor
Amount
756.6
236,250.00
236,250.00
236,250.00
236,250.00
473.731702
9,800.00
4,000.00
5,000.00
2,595.00
784.00
6,528.00
1,620.00
1,680.00
560.00
2,600.00
600.00
1,800.00
300.00
360.00
980.00
285.00
500.00
2,400.00
2,599.80
1,200.00
740.00
360.00
50.00
178.00
450.00
500.00
870.00
180.00
200,000.00
249,519.80
112,283.91
361,803.71
361,803.71
361,803.710000
9
3783
4539.6
Amount
220,000.00
220,000.00
200,000.00
20,000.00
220,000.00
220,000.00
220,000.000000
14,560.00
4,000.00
5,000.00
2,448.00
300.00
600.00
200.00
6,000.00
7,250.00
91,260.00
6,760.00
1,340.00
950.00
150.00
240.00
150.00
4,600.00
150.00
1,300.00
1,050.00
760.00
270.00
2,400.00
149,338.00
396,000.00
67,202.10
612,540.10
10
Amount
612,540.10
3,403.000556
0% Applied
142,500.00
1,110.00
2,100.00
1,575.00
147,285.00
66,278.25
213,563.25
213,563.25
606.713778
113,680.00
25,000.00
36,000.00
60,900.00
21,420.00
177,696.00
10,500.00
13,668.00
11,800.00
3,300.00
19,000.00
7,560.00
1,530.00
4,830.00
8,820.00
43,160.00
27,600.00
60,780.00
7,500.00
1,100.00
3,250.00
1,725.00
1,960.00
25,380.00
49,104.00
10,400.00
10,350.00
17,709.00
1,779.00
760.00
380.00
270.00
2,400.00
12,292.00
12,292.00
11
Amount
640.00
640.00
480.00
480.00
1,000.00
100.00
144.00
432.00
6,000.00
2,046.00
10,520.00
20,250.00
1,816.00
7,800.00
48.00
11,520.00
5,670.00
4,470.00
2,868.00
1,512.00
2,160.00
1,248.00
380.00
720.00
150.00
126.00
144.00
1,275.00
702.00
154.00
481.00
168.00
892,039.00
10,223.00
7,807.00
18,030.00
401,417.55
1,311,486.55
1,311,486.55
1,311,486.550000
0% Applied
122,112.00
99,528.00
1,655,053.00
69,188.00
68,034.00
20,700.00
12,800.00
32,000.00
16,000.00
9,600.00
22,400.00
9,600.00
54,040.00
12
Amount
19,200.00
12,000.00
14,400.00
84,000.00
9,600.00
10,400.00
10,400.00
7,800.00
17,709.00
19,800.00
16,700.00
11,200.00
9,774.00
11,070.00
2,445,108.00
1,100,298.60
3,545,406.60
3,545,406.60
764.920518
6,000.00
62,500.00
9,688.00
1,305.00
5,220.00
33,990.00
15,225.00
1,305.00
2,610.00
3,750.00
2,400.00
6,300.00
15,960.00
3,960.00
4,740.00
1,560.00
93,520.00
20,000.00
29,000.00
23,460.00
600.00
30,160.00
2,100.00
900.00
22,680.00
15,540.00
414,473.00
186,512.85
13
Amount
600,985.85
600,985.85
24,039.434000
414,030.00
4,497,762.80
2,190,243.26
7,102,036.06
7,102,036.06
-
14
15
16
17
18
19
20
Back-up Estimate
Project
Location
: Construction of One (1) unit Barangay Health Station

:Brgy San Pedro, Tungawan, ZSP
Item 802 - Excavation

Column Footing F 1
Column Footing F 2
Wall Footing
Septic Tank
21.46
0.8 m x
0.7
1.5
0.8 m x
0.7
0.4
3
0.9 m x
0.9
0.6
1.54
10.0
2.0
33.0
Item 802 - Embankment

Common borrow
5.3
5.3
5.3
1.4
0.130
0.120
5.3
5.3
5.3
1.4
0.040
0.025
0.8 m x
0.7
0.2 m x
0.2
0.4
5.3
5.3
1.2
0.2
0.2
0.2 m x
0.2
3.8 m x
3.8
0.2
5.3
1.4
2.7
0.2
0.2
4.51
Selected Gravel fill

1.24
Item 900 - Reinforced Concrete

Column footing F1
Column footing F2
Column C1
Column C2
Wall Footing
Floor Slab
9.24
0.8 m x
0.7
0.2 m x
0.2
Septic Floor slab

Roof Beam
Item 404 - Reinforcing steel

55.00 pcs
256.00 pcs
25.00 kgs
4.00 pcs
Item 704 - Masonry works
Zocallo 6" x 8" x 16"
Wall 1
4" x 8" x 16"
10.0
2.0
10.0
2.0
31.0
0.1
0.1
0.15
17.0
13.8
1239.22
12 mm x 6m Def bar =
10 mm x 6m Def bar =
# 16 GI tie wire =
Hack saw blade =
0.888
0.616
131.7
0.86
5.8
31
4.9
26.66
28.42 m -
3.36
Wall 2
4" x 8" x 16"
Wall 3
4" x 8" x 16"
Wall 4
4" x 8" x 16"
Comfort room
Septic vault
38 pcs - 3" x 2' Conc Baluster
3.8
5.8
3.8
3.8
4.9
4.9
4.9
2.1
18.62 m 31.44 m 21.64 m 15.96

11.7
4.56
7.17
7.17
127.78
Item 1027 - Cement Plaster Finish

Wall 1
4" x
Wall 2
4" x
Wall 3
4" x
Wall 4
4" x
Comfort room
Septic vault
8"
8"
8"
8"
x
x
x
x
16"
16"
16"
16"
211.88
5.8
3.8
5.8
3.8
3.8
Item 1002 - Plumbing works

Kitchen Sink
Lavatory
Water Closet Ord.
4" Clean Out
4" x 2" PVC Sanitary Wye
4" x 2" PVC Sanitary Wye
4" x 2" PVC Sanitary Tee
4" x 90 PVC Sanitary Elbow
4" x 3.0 m PVC Sanitary Pipe (Series 900)
2" x 3.0 m PVC Sanitary Pipe (Series 900)
4" x 4" PVC Sanitary Tee
2" PVC Sanitary P - Trap
Solvent Cement
"
"
"
"
"
"
"
Stainless Faucet
Shower head
Shower Valve
x 90 PVC blue elbow
PVC Tee
PVC Coupling
x 3.0m PVC Blue pipe
4.9
4.9
4.9
4.9
2.1
56.84 m
37.24 m
59.86 m
40.26 m
31.92
11.7
3.36
4.56
7.17
7.17
" P.E. Pipe SDR 11

Tefflon Tape
Item 1003 - Carpentry and Joinery works
13 pcs - 2" x 6" x 10' - Gem. Lumber
20 pcs- 2" x 6"x 8' Gem.
4 pcs- 2" x 4"x 8' Gem.
47 pcs- 2" x 4"x 10' Gem.
15 pcs- 1"x12"x 12' Gem.
15 kgs - CWN Assorted
SPL I - Ceiling Works

Ceiling area =
76 pcs - 2" x 2" x 12' - Gem. Lumber
60 pcs- 1" x 1"x 8' Gem.
" thk. Ord. Plywood
Concrete nail
CWN Assorted
Item 1032 - Painting Works

Roofing
Walling
Ceiling
Doors & Window jamb
Total Area
Roof master
Flatwall latex paint
Gloss latex paint
Concrete neutralizer
Acri-color
Patching cement
Flatwall enamel paint
Gloss enamel paint
Easy tite w/ hardiner
Tinting color
Paint thinner
7" Paint roller w/ plate
4" paint brush
2" Paint brush
Masking tape 2"
Sand paper
Item 1010 - Wooden doors & windows
Wooden doors & Windows area =
34 pc - 2" x 6" x 8' Gemelina

19 pcs - 2" x 4 " x 8' Gemelina
" thk ord. plywood
CWN assorted
Loose pin hinges
Door knob (eagle)
Item 1009 - Glass Jalousie window
Glass jalousie window
1.2 x 0.60m Glass Jalousie window
0.6 x 0.6m Glass Jalousie window
Item 1013 - Corr. Metal roofing

Roof area =
Prepared by:
Checked by:
NMJ CONSTRUCTION & SUPPLIES

Contractor
MARVIN A. MUYARGAS
Project In-Charge
Approved by :
ROMEO C. ESTOQUIA
Chief, Construction Division
units =
units =
mtrs
5.760 m
0.88
7.92
6.93
21.492
7.4
2.9
8.8
5
9
33.1
thk
3.65
0.89
4.54 m (Compacted volume)
5.45 m ( loose volume )
thk
1.12
0.19
1.31 m (Compacted volume)
1.57 m ( loose volume )
units
units
units
units
mtrs
thk
=
=
=
=
/m
/m
1.280 m
0.2
1.520 m
0.3
2.48
2.81
0.74
0.49
0.68
0.55
11.049
3
6.2
11
5.5
3
12.4
9.8
5.9
31.1
16.5
293.04 kgs
946.18 kgs
25.00 kgs
5.33
3.7
1,264.22 kgs
333.25
26.66
25.06
2.8
6.05
3.03
4.9 16.75
14.06
24.27
14.47
15.96
11.7
2.28
0.72
1.89
3.51
1.56
1319
105.52
132.18
53.48
32.68
52.69
33.09
31.92
11.7
215.56
215.56
1.00 pc
1.00 pc
1.00 pc
4.00
3.00
1.00
2.00
5.00
8.00
3.00
2.00
1.00
1.00
2.00
1.00
pcs
pcs
pc
pcs
pcs
pcs
pcs
pcs
pc
pc
pcs
can
2.00
1.00
1.00
5.00
3.00
5.00
4.00
pcs
pc
pc
pcs
pcs
pcs
pcs
4.56
0.72
1.89
7.02
4.68
11.70
15.00 pcs
1.00 roll
130.00
160.00
21.33
235.00
180.00
bd.ft.
bd.ft.
bd.ft.
bd.ft.
bd.ft.
726.33 bd.ft.
67.5 sq.m.
304.00
40.00
23.00
0.50
9.00
bd.ft.
bd.ft.
pcs
kgs
kgs
72.54
211.88
67.50
16.22
368.14
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
5.00
8.00
8.00
1.00
4.00
15.00
3.00
3.00
1.00
4.00
2.00
1.00
4.00
4.00
1.00
15.00
gals
gals
gals
gals
pints
kgs
gals
gals
lit
pints
gals
sets
pcs
pcs
roll
pcs
28.82 sq.m.
A. MUYARGAS
ct In-Charge
C. ESTOQUIA
nstruction Division
272.00
101.33
4.00
8.00
5.00
3.00
bd.ft.
bd.ft.
pcs
kgs
pair
set
15.48 sq.m.
15.82
0.36
72sq.m.

PROVINCE OF ZAMBOANGA SIBUGAY
PROVINCIAL ENGINEERS OFFICE
Sanito, Ipil, Zamboanga Sibugay
Name of Project:
INDIVIDUAL PROGRAM OF WORKS

Proposed Const. Additional Ward - IDH
Location: Sanito, Ipil, Zamboanga Sibugay

Date:
May 24, 2005
Implementation Procedure: By Contract
LIMITS:
PROJECT DESCRIPTION:
Proposed const. of Additional Ward - IDH w/ Item 802 V=30.43 m
Item 404 Wt = 2,388.70kgs, Item 704 A= 160.0m,Item 1002, item 1010 A=38.77m,Item 1003 A=
Item 1018 A= 445.25m, Item 1005 A= 3.68m, Item 1100
MINIMUM LABOR & EQUIPMENT REQUIRED:
DESCRIPTION
NO.
DESCRIPTION
NO.
DESCRIPTION
Civil Engineer
Electrician
1
Welder
Material Engineer
Mason
4
Tile sitter
Const. Foreman
1
Carpenter
2
Plumber
MLT
Steelman
2
Labor
ESTIMATED COST OF PROPOSED PROJECT:
ITEM NO.
SPL I
DESCRIPTION
% of Total
802 Excavation
804 Embankment
900 Reinforced Concrete
404 Reinforcing Steel
704 Masonry Works
1002 Plumbing Works
1010 Wooden Doors & Windows
1003 Carpentry & Joinery Work
1013 Corr. Metal Roofing
1018 Tile Work
1005 Steel window Casement
1100 Electrical Works
Furn. & instal of billboards
TOTAL
BREAKDOWN OF ESTIMATED EXPENDITURES

I. ESTIMATED COST:
A. DIRECT COST:
1. Materials
1.1 Supply/Delivery
1.2 Testing Materials
2. Labor (Including Fringe Benefits)
3. Equipment Expenses
3.1 Rental
3.2 Fuel & Lubricant
Total Direct Cost
B. INDIRECT COST
1. Overhead Contingency Misc.
2. Profit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Unit
QTY
cu.m.
cu.m.
cu.m.
kgs.
sq.m.
L. S.
sq.m.
bd.ft.
sq.m.
sq.m.
sq.m.
L. S.
l.s
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3. Mobilization/Demobilization (1% of EDC)

4. Value Added Tax (10% of A2 to A3.1)
5. Furnishing & Installation of Billboards
Total Indirect Cost
TOTAL AMOUNT BUDGET FOR THE CONTRACT (ABC)
II. ESTIMATED GOVERNMENT EXPENDITURES:
1. Eng'g & Administrative Overhead (3.5% of EDC )
2. ROW/Site Acquisition
3. Materials to be furnished by the Gov't 1% of ABC
4. Preliminary and Detailed engineering
TOTAL
III. CONTINGENCIES/RESERVES:
1. Physical (Up to 5% of the Estimated Contract Cost)
2. Price escalation (Up to 12% of the estimated contract cost)
3. Technical Requirements for survey investigation of
Infrastructure Projects)
Sub total III
TOTAL ESTIMATED PROJECT COST
Prepared by:
Checked by:
ARNALDO I. BEUP Jr.
Engineering Asst.
Recommended by:
ABDURAJIK H. MAULOD,MPA
Provincial Engineer
EDGAR M. ETAC
Engineer III
ippines
GA SIBUGAY
RS OFFICE
a Sibugay
OF WORKS
Appropriation:
P 750,000.00
Source of fund:
20% LDF - 2004
Issued Obligated Authority:
Calendar Days to Complete: W.D
Desirable Starting Date: ASAP
d - IDH w/ Item 802 V=30.43 m, Item 804 V=48.50m,Item 900 V=25.99m

1010 A=38.77m,Item 1003 A= 1,521.99m, Item 1013 A = 225.70m
DESCRIPTION
Welder
Tile sitter
Plumber
Labor
NO.
1
2
1
6
Direct Cost
Total
361,803.71
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Unit Cost
###
#REF!
#REF!
#REF!
#REF!
#REF!
% OF TOTAL
#REF!
#REF!
#REF!
#REF!
#REF!
DESCRIPTION NO.
Welding Machine - 1
Grinding Machine - 1
Adjusted Unit
Direct + Indirect
Cost
cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,000.00
#REF!
AMOUNT
599.70
4,497,762.80
0.00
292.03
2,190,243.26
55.204
414,030.00
946.94
7,102,036.06
104.16
113.63
781,223.97
852,244.33
#REF!
9.469
117.42
0.40
1292.02
71,020.36
880,652.47
3,000.00
2,588,141.13
9,690,177.19
33.14
248,571.26
12.920
3.000
49.06
96,901.77
22,500.00
367,973.03
-1241.09
100
(9,308,150.22)
750,000.00
Submitted by:
ROMEL G. DURAN
Engineer IV
Chief, P P D D
Approved by:
GEORGE T. HOFER, MD
Provincial Governor
ADJUSTED PRICE
PROJECT
LOCATION
:
:

Item/Description
Spl I: Trench Excavation

Q=
498.70 cu.m
Unit

Total
A. Labor:
15.0
V=
V=
Laborer
35.20 cu.m.
463.50 cu.m.
498.70 cu.m.
days
total

Direct Cost
Unit Cost
II
Quantity
45.00
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>

Q=
1.000 unit
A. Material:
Portland Cement
Washed sand
4" x 8" x 16" CHB
4" x 8" x 4" Fixed Louver
0.90m x 2.45m Corr. G.I. Sheet Ga #26 Roofing
0.90m x 2.45m Plain G.I. Sheet ga.#26 ridge roll
#3.75 cm CWN
#10.02cm CWN
#16 Tie Wire
bags
m
m
pcs
pcs
pcs
pcs
pcs
pc
pcs
kgs
kgs
kgs
35.00
4.00
5.00
173.00
28.00
32.00
18.00
6.00
2.00
5.00
6.00
18.00
3.00
#7.75cm Roofing nails ( umbrella type)

Door Knob Yale
3/16" x 4" hinges
Vulcaseal
5 pcs 1" x 8" x 10' Gem Lumber
B. Electrical
25mm PVC Clip
Electrical tape
50 Kva Transformer
Sub total
kgs
set
pair
can
bd.ft.
bd.ft.
bd.ft.
3.00
1.00
3.00
2.00
80.00
86.66
40.00
pcs
4.00
pcs
10.00
pcs
2.00
pcs
2.00
pcs
18.00
can
2.00
mtr
10.00
roll
2.00
pc
1.00
>>>>>>>>>>>>>>>>>>>>>>>>
B. Labor:
total
Direct Cost
Unit Cost
III
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>

Q=
1.00 unit
A. Material
- Motor lead assy
foll.
1.00 unit
Sub total
>>>>>>>>>>>>>>>>>>>>>>>>
B. Labor:
total
Direct Cost
Unit Cost
IV
SPL IV: Drilling (180ft depth)

Q=
180.00 ft.
>>>>>>>>>>>>>>>>>>>>>>>>
A. Material:
Portland Cement
Washed sand
#3.75 cm CWN
#10.02cm CWN
#16 Tie Wire
burb wire
bags
m
m
pcs
kgs
kgs
kgs
cu.m.
m
52.00
4.00
5.00
12.00
3.00
6.00
2.00
6.00
290.00
Pipes:
pcs
13.00
pcs
13.00
pcs
2.00
pcs
5.00
38mm x 90 G.I. elbow
pcs
2.00
38mm G.I. Tee
pcs
3.00
38mm x 13mm G.I. bushing reducer
pcs
2.00
Pressure gauge
pcs
2.00
38mm G.I. Union
pcs
2.00
38mmx 0.20m G.I. Nipple threaded sch 40
pcs
10.00
38mm G.I. Gate Valve
pcs
3.00
38mm G.I. Swing Check Valve
pcs
2.00
pcs
6.00
50mm GI Water meter
pc.
1.00
Sub total
>>>>>>>>>>>>>>>>>>>>>>>>
B: Equipment Rental
Driling machine 180ft drill halo w/
casing installation
feet
180.00
C. Labor:
total
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
V

Q=
352.00 ln.m.
A. Material:
50mm
50mm
50mm
25mm

Note: Slope correction and wastage factor of 20%

x 45 G.I. Elbow
G.I. Union
Wide Thread tape
Sub total
pcs
75.00
pcs
6.00
pcs
12.00
pcs
35.00
>>>>>>>>>>>>>>>>>>>>>>>>

total
Direct Cost
Unit Cost
VI
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>

Q=
1 unit
A. Material:
Portland Cement
Washed sand
Sahara Cement
12mm x 6.0m Stainless steel
#16 Tie Wire
#3.75 cm CWN
#10.02cm CWN
Hacksaw Blade
Shovel
Welding Rod
bags
m
m
pcs
pcs
pcs
pcs
pcs
kgs
kgs
kgs
sht
pcs
pcs
box
pcs
bd.ft.
bd.ft.
Plumbing:
150mm ID x 0.50m G.I. Nipple Threaded sch 40 pcs
150mm G.I. Elbow 45
pcs
100mm ID x 0.50 G.I. Nipple Threaded sch 40
pcs
406.00
25.00
36.00
406.00
42.00
617.00
5.00
67.00
118.00
33.00
190.00
2.00
18.00
7.00
3.00
83.00
920.00
2,026.00
10.00
5.00
5.00
75mm ID c 0.20m G.I. Nipple Threaded sch 40

50mm ID x 0.30m G.I. Nipple Threaed sch 40
150mm CI Gate Valve MJ/F NRS w/ bolts and
nuts & Gasket
150mm CI Adaptor MJ/F NRS w/ bolts and
nuts & Gasket
150mm CI Tee 150mm x 150mm F/F w/ bolts
and nuts
150mm CI 90 F/F w/ bolts and nuts
100mm G.I. Gate Valve screw end
75mm GI Elbow 90
50mm GI Elbow 90
50mm GI Union
50mm Water meter
C: Painting:
Epoxy Primer Gray
Epoxy Primer Yellow
Epoxy Fortress
Reducer
QDE Paint Blue
Lettering Brush
L.T Primer White
L.T Reducer
L.T Semigloss White
L.T Cast
Paint Thinner
Lacquer Thinner
Easytite
Patching Compound
Paint tray
Paint Brush 3"
Paint Brush 2 1/2"
pcs
pcs
3.00
4.00
pcs
4.00
pcs
9.00
pcs
pcs
pcs
pcs
pcs
pcs
roll
pc.
2.00
3.00
3.00
2.00
4.00
2.00
6.00
1.00
gal
gal
pint
pint
pint
pint
set
pcs
pcs
pcs
gal
gal
gal
gal
gal
gal
pcs
gal
gal
gal
gal
gal
gal
gal
lit
gal
pcs
pcs
pcs
14.00
14.00
4.00
4.00
3.00
3.00
4.00
5.00
3.00
8.00
10.00
11.00
4.00
5.00
2.00
10.00
4.00
16.00
14.00
5.00
6.00
7.00
10.00
4.00
4.00
30.00
5.00
3.00
3.00
paint brush
Sand Paper
Sand Paper
Sand Paper
Putty Knife
2"
# 120
# 600
# 80
Sub total
B: Equipment Rental
1
1
total
pcs
17.00
pcs
54.00
pcs
11.00
ft
13.00
pairs
4.00
>>>>>>>>>>>>>>>>>>>>>>>>
days
8.00
days
8.00
>>>>>>>>>>>>>>>>>>>>>>>>
C. Labor:
total
Direct Cost
Unit Cost
VII

Q=
4,635.00 ln.m.
A. Material:
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>
Note: Slope correction and wastage factor of 20%
pcs
18.00
pcs
33.00
pcs
823.00
pcs
49.00
pcs
69.00
pcs
46.00
Fitting:
connector:
150mm CI Tee 150 x 150mm F/F w/ bolt & nutspc
pc
pc
pc
pc
pc
pc
pc
Adaptor:
pc
pc
4.00
10.00
5.00
3.00
7.00
3.00
14.00
6.00
5.00
6.00

Reducer:
and Nuts and gasket
and Nuts and gasket
and Nuts and gasket
Gate valve:
nuts and gasket
nuts and gasket
nuts and gasket
nuts and gasket
75mm CI end caps
sub total
pc
pc
35.00
4.00
pc
4.00
pc
4.00
pc
3.00
pcs
3.00
pcs
4.00
pcs
5.00
pcs
4.00
pcs
cans
9.00
41.00
>>>>>>>>>>>>>>>>>>>>>>>>

total
Direct Cost
Unit Cost
VIII
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>
SPL VIII: Tapstand

Q=
25.00 units
A. Material:
13mm x 90 Elbow
13mm G.I. Union
Padlock (Egret)
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
rolls
pcs
pcs
pcs
pcs
25.00
25.00
173.00
29.00
29.00
55.00
29.00
29.00
58.00
25.00
2.00
5.00
14.00

Portland Cement
Washed sand
#16 Tie Wire
#7.5cm CWN
#3.75 cm CWN
Sub total
pcs
4.00
pcs
5.00
pcs
2.00
bags
334.00
m
20.00
m
29.00
pcs
115.00
kgs
6.00
pcs
58.00
kgs
21.00
kgs
9.00
sht
6.00
bd.ft.
518.00
>>>>>>>>>>>>>>>>>>>>>>>>
C. Labor:
total
Direct Cost
Unit Cost
>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>
equipment
material
labor
RICE
URE
ram-Phase II
bugay
TIMATE
Unit Cost
Amount
actor of 20% Applied
250.00
168,750.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
168,750.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
168,750.00
168,750.00
338.379787
Estimated Volume)
250.00
750.00
800.00
12.00
12.00
170.00
90.00
250.00
250.00
345.00
90.00
90.00
90.00
8,750.00
3,000.00
4,000.00
2,076.00
336.00
5,440.00
1,620.00
1,500.00
500.00
1,725.00
540.00
1,620.00
270.00
120.00
850.00
95.00
250.00
24.00
24.00
24.00
360.00
850.00
285.00
500.00
1,920.00
2,079.84
960.00
185.00
740.00
15.00
150.00
18.00
36.00
25.00
50.00
8.00
144.00
120.00
240.00
87.00
870.00
90.00
180.00
200,000.00
200,000.00
>>>>>>>>>>>>>>>>>>>>>>> 240,741.84
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
108,333.83
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
349,075.67
Estimated Volume)
349,075.67
349,075.668000
220,000.00
220,000.00
>>>>>>>>>>>>>>>>>>>>>>> 220,000.00
material
labor
200,000.00
20,000.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
220,000.00
220,000.00
220,000.000000
Estimated Volume)
250.00
750.00
800.00
170.00
90.00
90.00
90.00
800.00
25.00
13,000.00
3,000.00
4,000.00
2,040.00
270.00
540.00
180.00
4,800.00
7,250.00
2,175.00
28,275.00
520.00
6,760.00
450.00
900.00
160.00
800.00
75.00
150.00
80.00
240.00
75.00
150.00
2,300.00
4,600.00
75.00
150.00
130.00
1,300.00
350.00
1,050.00
380.00
760.00
45.00
270.00
800.00
800.00
>>>>>>>>>>>>>>>>>>>>>>> 80,485.00
2,200.00
396,000.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
36,218.25
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
512,703.25
512,703.25
2,848.351389
Estimated Volume)
d wastage factor of 20% Applied
1,900.00
142,500.00
185.00
1,110.00
175.00
2,100.00
45.00
1,575.00
>>>>>>>>>>>>>>>>>>>>>>> 147,285.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
66,278.25
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
213,563.25
213,563.25
606.713778
Estimated Volume)
280.00
750.00
800.00
120.00
380.00
240.00
2,100.00
170.00
90.00
90.00
90.00
1,350.00
85.00
450.00
2,940.00
345.00
24.00
24.00
750.00
220.00
650.00
113,680.00
18,750.00
28,800.00
48,720.00
15,960.00
148,080.00
10,500.00
11,390.00
10,620.00
2,970.00
17,100.00
2,700.00
1,530.00
3,150.00
8,820.00
28,635.00
22,080.00
48,624.00
7,500.00
1,100.00
3,250.00
575.00
490.00
2,150.00
1,450.00
2,500.00
215.00
190.00
190.00
45.00
800.00
1,725.00
1,960.00
12,000.00
22,500.00
4,300.00
4,350.00
7,500.00
430.00
760.00
380.00
270.00
800.00
520.00
520.00
120.00
120.00
120.00
120.00
250.00
20.00
48.00
54.00
600.00
186.00
2,630.00
4,050.00
908.00
780.00
12.00
720.00
405.00
894.00
478.00
216.00
216.00
312.00
95.00
24.00
30.00
42.00
48.00
7,280.00
7,280.00
480.00
480.00
360.00
360.00
1,000.00
100.00
144.00
432.00
6,000.00
2,046.00
10,520.00
20,250.00
1,816.00
7,800.00
48.00
11,520.00
5,670.00
4,470.00
2,868.00
1,512.00
2,160.00
1,248.00
380.00
720.00
150.00
126.00
144.00
3,000.00
2,500.00
75.00
1,275.00
13.00
702.00
14.00
154.00
37.00
481.00
42.00
168.00
>>>>>>>>>>>>>>>>>>>>>>> 711,078.00
1,278.00
10,223.00
976.00
7,807.00
>>>>>>>>>>>>>>>>>>>>>>>>>>
18,030.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
319,985.10
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1,049,093.10
1,049,093.10
1,049,093.100000
Estimated Volume)
d wastage factor of 20% Applied
4,975.00
89,550.00
2,337.00
77,121.00
1,550.00
1,275,650.00
1,076.00
52,724.00
758.00
52,302.00
450.00
20,700.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,860.00
1,500.00
6,000.00
15,000.00
7,500.00
4,500.00
10,500.00
4,500.00
26,040.00
9,000.00
1,200.00
1,200.00
6,000.00
7,200.00
1,200.00
1,200.00
42,000.00
4,800.00
1,300.00
5,200.00
1,300.00
5,200.00
2,600.00
7,800.00
2,800.00
8,400.00
2,800.00
11,200.00
1,000.00
5,000.00
2,800.00
11,200.00
1,000.00
120.00
9,000.00
4,920.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1,779,007.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
800,553.15
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
2,579,560.15
2,579,560.15
556.539407
Estimated Volume)
125.00
1,950.00
25.00
35.00
40.00
480.00
395.00
25.00
45.00
130.00
1,200.00
1,050.00
950.00
3,125.00
48,750.00
4,325.00
1,015.00
1,160.00
26,400.00
11,455.00
725.00
2,610.00
3,250.00
2,400.00
5,250.00
13,300.00
825.00
790.00
650.00
250.00
750.00
800.00
170.00
90.00
345.00
90.00
90.00
1,350.00
24.00
>>>>>>>>>>>>>>>>>>>>>>>
3,300.00
3,950.00
1,300.00
83,500.00
15,000.00
23,200.00
19,550.00
540.00
20,010.00
1,890.00
810.00
8,100.00
12,432.00
317,347.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
142,806.15
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
460,153.15
Estimated Volume)
460,153.15
18,406.126000
414,030.00
3,475,943.84
1,662,924.73
5,552,898.57
5,552,898.57
-

PROJECT
LOCATION
:
:

Item/Description
1600
Trench Excavation
Q=
587.04 cu.m
Unit
Unit Cost

(Slope correction and wastage factor of 20% Applied)
Total
A. Manpower:
Foreman
Laborer
V=
V=
V=
1.00
14.00
total
Direct Cost
Unit Cost
II
Quantity
35.20
454.00
97.84
587.04
days
days
cu.m.
cu.m.
cu.m.
cu.m.
17.00
17.00
360.00
200.00
>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

Q=
1.000 unit
A. Material:
Portland Cement
Washed Sand
Washed Gravel
4" x 8" x 16" CHB
6" x 6" Fixed Louver
10 mm x 6 m. Def. bars
0.90 mx 2.45 Corr.G.I. Sht. GA.26 Roofing
0.90 mx 2.45 Corr.G.I. Sht. GA.26 Ridge Roll
6 mm x 1.22 x 2.44 Marine Plywood
#3.75 CW Nails
#10.02 Cw Nails
#16 Tie Wire
#7.75 cm Roofing Nails umbrella type
Pre-Fab Plastic Door
Vulcaseal
10 pcs-2"x3"x10' Lumber Gem.
4 pcs-1" x 8" x 10' Lumber Gem.
50 pcs-2"x2"x10'
B. Electrical
25mm PVC Clip
Electrical tape
37.5 Kva Distribution Transformer
Cut-out w/ Lightning arrester 9 KV
6 mm Aluminum Service Entrance Drop Wire
Panel board 4-Branches
100 AT Double Throw Circuit Breaker
#10TW Copper Wire (Stranded)
Kilo-Watt Meter
Sub total
bags
cu.m.
cu.m.
pcs
pcs
pcs
pcs
shts
shts
shts
kgs
kgs
kgs
kgs
unit
can
bdft
bdft
bdft
bdft
pcs
pcs
pcs
pcs
pcs
can
mtr
roll
unit
unit
mtrs
unit
pc
pc
pc
pc
mtrs
unit
25.00
2.00
2.50
147.00
24.00
15.00
5.00
4.00
1.00
10.00
5.00
15.00
2.00
2.00
1.00
1.00
50.00
33.33
26.67
166.67
280.00
1,000.00
1,000.00
15.00
30.00
204.00
90.00
280.00
280.00
520.00
100.00
100.00
100.00
120.00
2,500.00
250.00
30.00
30.00
30.00
30.00
4.00
10.00
2.00
2.00
18.00
2.00
10.00
2.00
1.00
1.00
300.00
1.00
1.00
1.00
1.00
1.00
30.00
1.00
185.00
36.00
25.00
89.00
25.00
250.00
87.00
90.00
125,000.00
12,000.00
40.00
700.00
2,800.00
350.00
350.00
280.00
25.00
2,700.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
B. Labor:
total
Direct Cost
Unit Cost
III
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

Q=
1.00 unit
A. Material
- Motor lead assy
foll.
1.00 unit
220,000.00
Sub total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
material
labor
B. Labor:
total
Direct Cost
Unit Cost
IV
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
SPL IV: Drilling (180ft depth) and Pumping Station

Q=
180.00 ft.
A. Material:
Portland Cement
Washed sand
#3.75 cm CWN
#10.02cm CWN
#16 Tie Wire
Barb Wire
Pipes:
50mm ID x 0.8m GI Pipe Sch.40
32mm ID x 6m GI Pipe Sch. 40 w/ coupling
50mm ID x 32mm GI Pipe bell Reducer
50mm GI Union
50mmGI Swing Check Valve
Pressure Gauge
50mm x 19 mm GI bell reducer
50mm GI Tee
50mm CI Gate Valve
50mmx0.20 m GI Nipple sch. 40
50mmx0.30 m GI Nipple Sch. 40
50mm ID x 45 GI Elbow sch.40
50mm CI Water meter
Sub total
B: Equipment Rental
Driling machine 180ft drill hole w/
casing installation
bags
m
m
pcs
kgs
kgs
kgs
cu.m.
m
220.00
14.00
28.00
45.00
5.00
15.00
5.00
6.00
290.00
280.00
1,000.00
1,000.00
204.00
100.00
100.00
100.00
1,000.00
25.00
pcs
13.00
7,020.00
pcs
13.00
624.00
pcs
2.00
670.00
pcs
5.00
190.00
pcs
1.00
3,200.00
pcs
5.00
2,950.00
pcs
1.00
450.00
pcs
1.00
75.00
pcs
1.00
380.00
pcs
1.00
2,300.00
pcs
1.00
450.00
pcs
2.00
80.00
pcs
1.00
2,800.00
pcs
5.00
170.00
pcs
3.00
170.00
pcs
1.00
180.00
pcs
6.00
45.00
pc.
1.00
30,000.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
feet
180.00
2,200.00
C. Labor:
total
Direct Cost
Unit Cost
V
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

Q=
352.00 ln.m.
A. Material:
50mm
50mm
50mm
25mm

x 45 G.I. Elbow
G.I. Union
Wide Thread tape
Sub total
pcs
73.00
1,900.00
pcs
6.00
185.00
pcs
5.00
175.00
pcs
20.00
45.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

total
Direct Cost
Unit Cost
VI
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

Q=
1 unit
A. Material:
Portland Cement
Washed Sand
Washed Gravel
Sahara Cement
25mm x 6 m Def. Bar
20mm x 6 m Def. Bar
16mm x 6 m Def. Bar
16mm x 6 m Stainless Bar
3/16" x 6' Corrugated PVC Waterstop
Plain type
10mm x 6 m Def. bars
#16 Tie Wire
#3.75 cm CWN
# 10.02 cm CWN
19mm x 1.22m x 2.44 m Marine Plywood
6mm x 1.22m x 2.44m Marine Plywood
250 pcs-2"x4"12' lumber
780 pcs-2"x3"x12' Lumber
500 pcs-2"x2"x12'lumber
1/8"x1.22mx2.44m steel Plate
50mm Egret Padlock
Hacksaw Blade
Shovel
Welding rod
bags
cu.m
cu.m.
kgs
pcs
pcs
pcs
pcs
rolls
pcs
kgs
kgs
kgs
sht
sht
bdft
bdft
bdft
sht
pcs
pcs
pcs
kgs
465.00
25.00
45.00
200.00
80.00
220.00
310.00
4.00
3.00
280.00
1,000.00
1,000.00
150.00
850.00
750.00
510.00
2,520.00
7,500.00
185.00
150.00
50.00
175.00
20.00
68.00
2,000.00
4,680.00
2,080.00
1.00
2.00
24.00
6.00
2.00
204.00
100.00
100.00
100.00
520.00
350.00
30.00
30.00
30.00
3,780.00
250.00
85.00
690.00
170.00
Plumbing:
150mm CI Gate Valve F/F w/ bolt & nut
150mm CI Adaptor MJ/F w/ bolt & nut
150mm CI Tee F/F w/ bolt & nut
150mm G.I. Elbow 90 GI Elbow sch.40
150mm ID GI Union sch. 40
150mm IDx0.80m GI Nipple Threaded sch.40
150mm ID x 3.80m GI Nipple Threaded sch. 40
25mm Wide Thread Tape
pcs
pcs
pc
pcs
pc
pc
pc
pcs
pcs
pcs
pc
roll
2.00
3.00
1.00
2.00
1.00
1.00
1.00
6.00
2.00
4.00
1.00
5.00
6,345.00
5,456.00
5,200.00
220.00
570.00
750.00
5,700.00
575.00
490.00
190.00
190.00
45.00
C: Painting:
gal
gal
pint
pint
pint
pint
set
pcs
14.00
14.00
4.00
4.00
3.00
3.00
4.00
5.00
878.00
878.00
160.00
160.00
160.00
160.00
250.00
20.00
pcs
3.00
48.00

Epoxy Primer Gray
Epoxy Primer Yellow
Epoxy Fortress
Reducer
QDE Paint Blue
Lettering Brush
L.T Primer White
L.T Reducer
L.T Semigloss White
L.T Cast
Paint Thinner
Lacquer Thinner
Easytite
Patching Compound
Paint tray
Paint Brush 3"
Paint Brush 2 1/2"
paint brush 2"
Sand Paper # 120
Sand Paper # 600
Sand Paper # 80
Putty Knife
pcs
8.00
54.00
gal
10.00
600.00
gal
11.00
186.00
gal
4.00
2,630.00
gal
5.00
4,050.00
gal
2.00
908.00
gal
10.00
780.00
pcs
4.00
12.00
gal
16.00
720.00
gal
14.00
405.00
gal
5.00
894.00
gal
6.00
478.00
gal
7.00
216.00
gal
10.00
216.00
gal
4.00
312.00
lit
4.00
95.00
gal
30.00
24.00
pcs
5.00
30.00
pcs
3.00
42.00
pcs
3.00
48.00
pcs
17.00
75.00
pcs
54.00
13.00
pcs
11.00
14.00
ft
13.00
37.00
pairs
4.00
42.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Sub total
B: Equipment Rental
1
1
total
days
8.00
1,278.00
days
8.00
976.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
C. Labor:
total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Direct Cost
Unit Cost
VII

Q=
3,783.00 ln.m.

A. Material:
Fitting:
connector:
Adaptor:
Reducer:
and Nuts and gasket
and Nuts and gasket
and Nuts and gasket
Gate valve:
nuts and gasket
nuts and gasket

pcs
14.00
6,784.00
pcs
25.00
3,016.00
pcs
600.00
2,011.00
pcs
46.00
450.00
pc
pc
pc
pc
pc
pc
4.00
10.00
5.00
3.00
3.00
14.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
3,860.00
pc
pc
pc
pc
5.00
6.00
35.00
4.00
2,400.00
2,400.00
2,400.00
2,400.00
pc
4.00
2,600.00
pc
4.00
2,600.00
pc
3.00
2,600.00
pcs
1.00
5,903.00
pcs
1.00
4,950.00
pcs
7.00
3,340.00
nuts and gasket

nuts and gasket
75mm CI end caps
75mm CI TEE
75 x 50 mm Reducer
50mm CI Gate Valve
50mm uPVC Elbow
Fire Hydrant 50mm w/ accessories
sub total
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
units
cans
3.00
2,800.00
9.00
6.00
6.00
3.00
3.00
6.00
3.00
3.00
20.00
1,086.00
3,200.00
2,400.00
2,600.00
3,000.00
2,400.00
3,200.00
14,250.00
270.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

total
Direct Cost
Unit Cost
VIII
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
SPL VIII: Tapstand

Q=
19.00 units
A. Material:
13mm x 90 Elbow
13mm G.I. Union
Padlock (Egret)
Portland Cement
Washed sand
#16 Tie Wire
#7.5cm CWN
#3.75 cm CWN
Sub total
C. Labor:
total
Direct Cost
Unit Cost
pcs
19.00
240.00
pcs
19.00
2,500.00
pcs
160.00
56.00
pcs
29.00
45.00
pcs
29.00
180.00
pcs
55.00
618.00
pcs
29.00
525.00
pcs
29.00
45.00
rolls
58.00
45.00
pcs
25.00
150.00
pcs
2.00
1,200.00
pcs
5.00
1,260.00
pcs
14.00
1,140.00
pcs
4.00
990.00
pcs
5.00
948.00
pcs
2.00
780.00
bags
334.00
280.00
m
20.00
1,000.00
m
29.00
1,000.00
pcs
115.00
204.00
kgs
6.00
100.00
pcs
58.00
520.00
kgs
21.00
100.00
kgs
9.00
100.00
sht
6.00
3,780.00
bd.ft.
518.00
30.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
materials
Labor
equipment
handtools
equipment
material
labor
Amount
6,120.00
47,600.00
53,720.00
53,720.00
53,720.00
91.509948
7,000.00
2,000.00
2,500.00
2,205.00
720.00
3,060.00
450.00
1,120.00
280.00
5,200.00
500.00
1,500.00
200.00
240.00
2,500.00
250.00
1,500.00
999.90
800.10
5,000.10
740.00
360.00
50.00
178.00
450.00
500.00
870.00
180.00
125,000.00
12,000.00
12,000.00
700.00
2,800.00
350.00
350.00
280.00
750.00
2,700.00
166,353.10
489.20
97.84
195.68
16.31
360
66,541.24
232,894.34
232,894.34
232,894.340000
220,000.00
220,000.00
200,000.00
20,000.00
220,000.00
220,000.00
220,000.000000
61,600.00
14,000.00
28,000.00
9,180.00
500.00
1,500.00
500.00
6,000.00
7,250.00
91,260.00
8,112.00
1,340.00
950.00
3,200.00
14,750.00
450.00
75.00
380.00
2,300.00
450.00
160.00
2,800.00
850.00
510.00
180.00
270.00
30,000.00
256,567.00
396,000.00
102,626.80
755,193.80
755,193.80
4,195.521111
138,700.00
1,110.00
875.00
900.00
141,585.00
56,634.00
198,219.00
198,219.00
563.122159
130,200.00
25,000.00
45,000.00
30,000.00
68,000.00
165,000.00
158,100.00
10,080.00
22,500.00
37,740.00
15,000.00
5,000.00
17,500.00
10,400.00
23,800.00
60,000.00
140,400.00
62,400.00
3,780.00
500.00
2,040.00
4,140.00
340.00
12,690.00
16,368.00
5,200.00
440.00
570.00
750.00
5,700.00
3,450.00
980.00
760.00
190.00
225.00
12,292.00
12,292.00
640.00
640.00
480.00
480.00
1,000.00
100.00
144.00
432.00
6,000.00
2,046.00
10,520.00
20,250.00
1,816.00
7,800.00
48.00
11,520.00
5,670.00
4,470.00
2,868.00
1,512.00
2,160.00
1,248.00
380.00
720.00
150.00
126.00
144.00
1,275.00
702.00
154.00
481.00
168.00
1,194,971.00
10,223.00
7,807.00
18,030.00
477,988.40
1,690,989.40
1,690,989.40
1,690,989.400000
94,976.00
75,400.00
1,206,600.00
20,700.00
12,800.00
32,000.00
16,000.00
9,600.00
9,600.00
54,040.00
12,000.00
14,400.00
84,000.00
9,600.00
10,400.00
10,400.00
7,800.00
5,903.00
4,950.00
23,380.00
8,400.00
9,774.00
19,200.00
14,400.00
7,800.00
9,000.00
14,400.00
9,600.00
42,750.00
5,400.00
1,732,723.00
693,089.20
2,425,812.20
2,425,812.20
641.240338
4,560.00
47,500.00
8,960.00
1,305.00
5,220.00
33,990.00
15,225.00
1,305.00
2,610.00
3,750.00
2,400.00
6,300.00
15,960.00
3,960.00
4,740.00
1,560.00
93,520.00
20,000.00
29,000.00
23,460.00
600.00
30,160.00
2,100.00
900.00
22,680.00
15,540.00
397,305.00
158,922.00
556,227.00
556,227.00
29,275.105263
4,089,504.10
1,629,521.64
414,030.00
6,133,055.74
37,000.00
61,330.56
735,966.69
613,305.57
7,580,658.56
1%
12%
10%
414,030.00
4,089,504.10
1,629,521.64
6,133,055.74
6,133,055.74
-
ADJUSTED PRICE


Project No.
Project Title
: Water Supply System Level II
Category
:
Physical Target :
Location
Barangay
: Barangays
San joseNew Sagay, Casacon, Katipunan, Ali Alsree, Kulambugan and Magsaysay
Total Project Cost:
8,031,381.81
Equipment Needed:
Php
Project Duration
Const. Of San Jose, Imelda LEVEL II
Equipment Needed:
WATER SYSTEM
Item No.
Scope of Work
% Weight
Quantity
1
2
3
4
5
Trench Excavation
(Transmission/Distribution)
Construction of Pump house
Installation of Submersible pump
Drilling & Pumping Station
Transmission Line
2.31%
3.40%
3.38%
11.62%
3.05%
489.20
1.00
1.00
180.00
352.00
6
7
8
Cylindrical Storage tank (24,000.0 ltrs.,

cap)
Distribution line
Tapstand
26.02%
41.67%
8.56%
1.00
4,635.00
19.00
Total Direct Cost
A. Direct Cost
Materials
Equipment
Labor
100.00%
Grant
SOURCES OF FUNDS
LGU Equity
3,249,748.70
Cash
3,249,748.70
2,141,238.50
207,015.00
901,495.40
2,141,238.50
207,015.00
901,495.40
B. Indirect Cost
765,942.20
765,942.20

18,500.00
32,497.49
389,969.84
18,500.00
32,497.49
389,969.84
Contractor's Profit (10% of the direct

cost)
324,974.87
324,974.87
C. Total Direct & Indirect Cost
4,015,690.90
4,015,690.90

Percentage Sharing
4,015,690.90
50%
4,015,690.90
50%
Plumbing Tools(Threaders,Pipe Wrench, Pipe

Cutter)
Prepared by:
Recommending Approval:
EMMANUEL D. SALOMES
Municipal Engineer
Approved:
EXPEDITO B. GONZALES
Municipal Mayor
JULIO T. ALDE
TED PRICE
hilippines
GRICULTURE
ENT PROGRAM-Phase II
anga Sibugay
Imelda
IPAL ENGINEER
RAM OF WORK
o.
mplementation Mode:
Duration
ent Needed:
al Personnel:
Unit
By Contract
200 calendar days
Bagger Concrete Mixer, Concrete
Vibrator,Drilling Machine
Civil Engr, Foreman.Plumber,
Pipefitter, Carpenters, Laborers
Unit Price
Total
units
unit
unit
feet
ln.m.
306.62
220,819.20
220,000.00
4,195.52
563.12
150,000.00
220,819.20
220,000.00
755,193.80
198,219.00
unit
ln.m.
unit
1,690,989.40
584.26
29,275.11
1,690,989.40
2,708,049.00
556,227.00
6,499,497.40
SOURCES OF FUNDS
LGU Equity
Non-Cash
6,499,497.40
Total
4,282,477.00
414,030.00
1,802,990.80
1,531,884.41
37,000.00
64,994.98
779,939.69
649,949.74
8,031,381.81
8,031,381.81
100%
Reviewed by:
ENGR. JUANITO C. TARIPE JR.

RPCO - RIE
Approved by:
OSCAR O. PARAWAN, DVM

Regional Executive Director

PROJECT
LOCATION
:
:
Improvement of Potable Water System Level II

Item/Description
Unit
Quantity
Unit Cost
1600
TRENCH EXCAVATION (Transmission line and Distribution line)

Q=
911.30 cu.m
(NOTE: Heavy soil, rock and a portion of concrete to be excav
Dimensions:
L
W
depth
Volume
Transmission Line
616.5 m
0.20m
1m
123.30 cu.m.
Distribution Line
3,940 m
0.20m
1m
788 cu.m.
V=
V=
Total Volume
Capability (Manual) = 1.5 cu.m / MD
A. Manpower:
No. of Men
Unit
Foreman
1.00
days
Laborer
15.00
days
Sub-total
123.30
788.00
911.30
Qty.
40.00
40.00
cu.m.
cu.m.
cu.m.
Unit Rate
360.00
200.00
>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
300
REINFORCED CONCRETE
(NOTE: Including Furnish, Delivery and Hauling of materials on proj

Source: Bayog Quarry
Estimated Distance=15 Km
A.)Construction of of Pump house (1 unit)
Dimensions:
N
L
W
Th/H
Floor
1.00
1.50 m
1.50 m
0.10 m
0.23
Beam
4.00
0.38 m
0.25 m
1.50 m
0.57
Column
4.00
0.15 m
0.15 m
3.00 m
0.27
Foundation
4.00
0.50 m
0.50 m
0.20 m
0.20
Total Volume
1.27
a)Materials:
Portland Cement
bags
15.00
280.00
Washed Sand
cu.m.
1.00
1,000.00
Washed Gravel
cu.m.
1.50
1,200.00
4" x 8" x 16" CHB
pcs
150.00
15.00
pcs
24.00
30.00
pcs
15.00
204.00
pcs
5.00
90.00
shts
4.00
280.00
shts
1.00
280.00
shts
10.00
520.00
#3.75 CW Nails
kgs
5.00
100.00
#10.02 Cw Nails
kgs
15.00
100.00
#16 Tie Wire

Vulcaseal
50 pcs-2"x2"x10'
kgs
kgs
unit
can
bdft
bdft
bdft
bdft
2.00
100.00
2.00
120.00
1.00
2,500.00
1.00
250.00
50.00
30.00
33.33
30.00
26.67
30.00
166.67
30.00
Material Cost
b)Manpower
No. of Men
Foreman
1.00
Mason
1.00
Steelman
1.00
Carpenter
1.00
Laborer
2.00
Unit
days
days
days
days
days
Qty.
9.00
9.00
7.00
9.00
9.00
Unit Rate
360.00
260.00
280.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
B) Construction of Pumping Station (1 unit)

(Included Perimeter Fence)
Dimensions:
Estimated Distance = 15 Km
N
L
W
Th/H
Floor
1.00
12.00 m
9.00 m
0.20 m
21.60
Column
16.00
0.15 m
0.15 m
2.00 m
0.72
Foundation
16.00
0.50 m
0.50 m
0.20 m
0.80
Total Volume
23.12
a.)Materials:
Floor,Post and Foundation
Portland Cement
bags
254.00
280.00
Washed sand
m
14.00
1,000.00
m
28.00
1,200.00
pcs
45.00
204.00
pcs
24.00
90.00
#3.75 cm CWN
kgs
5.00
100.00
#10.02cm CWN
kgs
15.00
100.00
#16 Tie Wire
kgs
10.00
100.00
cu.m.
6.00
1,200.00
Barb Wire
m
290.00
25.00
bdft
50.00
30.00
bdft
33.33
30.00
shts
3.00
520.00
Steel Gate
38mm x 6.0 m G.I. Pipe Sch 40
ln.m.
4.00
1,350.00
4x8 GA18 Steel Plate
sht
2.00
3,780.00
Welding Rod
kgs
2.00
170.00
Material Cost
b) Equipment Rental
1
unit Bagger Concrete mixer
1
c)Manpower:
days
days
6.00
1,278.00
6.00
976.00
Equipment Cost
Foreman
Mason
Steelman/Welder
Carpenter
Laborer
No. of Men
1
3
2
2
7
Unit
days
days
days
days
days
Qty.
16.00
16.00
12.00
16.00
16.00
Unit Rate
360.00
260.00
260.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
C.)Elevated Cylindrical Storage Tank (1 unit)(3 m elevation)

(NOTE: Including Furnish, Delivery and Hauling of materials on project site)
Dimensions:
Source : Bayog Quarry
Estimated Distance= 15
N
W
Th/H
L /diameter
Top&Bottom (Circle)
Slab
2.00
5.10 m
0.20
8.17
Wall(Cylinder)
1.00
5.10 m
3.50
15.83
Column
4.00
0.40 m
0.40
m
5.20
3.33
Beams
10.00
0.35 m
0.45
m
4.20
6.62
Foundation
4.00
2.50 m
2.50
m
0.40
10.00
Manhole
1.00
0.70 m
0.70
m
0.25
0.12
Total Volume
44.07
a.)Materials:
Portland Cement
bags
485.00
280.00
Washed Sand
cu.m
25.50
1,000.00
Washed Gravel
cu.m.
44.00
1,200.00
Sahara Cement
kgs
250.00
150.00
25mm x 6 m Def. Bar
pcs
100.00
850.00
20mm x 6 m Def. Bar
pcs
230.00
750.00
16mm x 6 m Def. Bar
pcs
350.00
462.00
pcs
5.00
2,520.00
pcs
200.00
204.00
#16 Tie Wire
kgs
150.00
100.00
sht
1.00
3,780.00
3/16"x 6' Corrugated PVC Waterstop Plain Type rolls
3.00
7,500.00
Formworks and Scaffoldings
#3.75 cm CWN
# 10.02 cm CWN
50mm Egret Padlock
Hacksaw Blade
Shovel
Welding rod
kgs
kgs
sht
sht
bdft
bdft
bdft
pcs
pcs
pcs
kgs
b.) Equipment Rental

1
1
1 unit Bar cutter
days
days
days
50.00
175.00
25.00
70.00
2,000.00
4,680.00
2,000.00
2.00
24.00
6.00
5.00
Material Cost
100.00
100.00
520.00
350.00
30.00
30.00
30.00
250.00
85.00
690.00
170.00
35.00
1,278.00
35.00
976.00
30.00
700.00
Equipment Cost
c.)Manpower:
No. of Men
Unit
Qty.
Unit Rate
Foreman
Mason
Steelman
Carpenter
Laborer
1
4
3
3
15
days
days
days
days
days
60.00
60.00
50.00
60.00
60.00
Labor Cost
360.00
260.00
280.00
260.00
200.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1601
BACKFILL AND FILL

Transmission line and distribution line
V=
V=
Total Volume
Capability Manual =
2 cu.m./day
Manpower:
Foreman
Laborer
No. of Men
1
15
Unit
days
days
123.30
788.00
911.30
Qty.
Unit Rate
31.00
360.00
31.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1602
INSTALLATION OF PIPELINE
A.) Transmission Pipeline
Q=
616.50 ln.m.
Laying of Pipes
a.) Material:
50mm ID x 6.0m G.I. Pipe sch. 40 w/ coupling
pcs
103.00
1,900.00
Material Cost
Manpower:
No. of Men
Foreman
1
Pipe Fitter
3
Plumber
3
Laborer
6
Unit
days
days
days
days
Qty.
15.00
15.00
15.00
15.00
Unit Rate
360.00
280.00
280.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
b.)Connector and Fittings

50mm x 45 G.I. Elbow
50mm G.I. Union
pcs
pcs
pcs
48.00 units
10.00
185.00
8.00
175.00
30.00
45.00
Material Cost
Manpower:
Foreman
No. of Men
1
Unit
days
Qty.
3.00
Unit Rate
360.00
Pipe Fitter
Plumber
1
1
days
days
3.00
3.00
280.00
280.00
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
B.) Distribution Pipeline

Total Q =
3,940.00
ln.m.
Laying of Pipes
a.) Material:
Q=
205.00
ln.m. of 150mm
pcs
Q= 311.00
ln.m. of 100mm
pcs
Q=
3,424.00
ln.m. of 75mm
pcs
35.00
6,784.00
52.00
3,016.00
570.00
2,185.00
Material Cost
Manpower:
No. of Men
Foreman
1
Pipe Fitter
7
Plumber
7
Laborer
20
Unit
days
days
days
days
Qty.
45.00
45.00
45.00
45.00
Unit Rate
360.00
280.00
280.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
b.) Hydrants,Connectors,Fittings and Valves:

Materials:
150mm CI Tee 150x150mm F/F w/ bolt&nuts pc
75mm CI Tee 75 x 75mm F/F w/ bolt & nuts pc
pc
pc
pc
pc
pc
pc
pc
pc
and Nuts and gasket
pc
and Nuts and gasket
pc

and Nuts and gasket
nuts and gasket
nuts and gasket
263.00 units
14.00
10.00
18.00
3.00
11.00
15.00
18.00
17.00
35.00
14.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
3,860.00
2,400.00
2,400.00
2,400.00
2,400.00
14.00
2,600.00
11.00
2,600.00
11.00
2,600.00
pcs
1.00
5,903.00
pcs
2.00
4,950.00
pc
nuts and gasket

nuts and gasket
75mm CI end caps
75mm CI TEE
75 x 50 mm Reducer
50mm CI Gate Valve
50mm uPVC Elbow
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
units
cans
7.00
3,340.00
3.00
9.00
6.00
6.00
3.00
3.00
6.00
3.00
3.00
20.00
2,800.00
1,086.00
3,200.00
2,400.00
2,600.00
3,000.00
2,400.00
3,200.00
14,250.00
270.00
Material Cost
Manpower:
No. of Men
Foreman
1
Pipe Fitter
7
Plumber
7
Unit
days
days
days
Qty.
Unit Rate
30.00
360.00
30.00
280.00
30.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1201
WATER PUMPING SYSTEM

A.)Installation of Submersible Pump
Q=
1.00 unit
a.). Material
- Motor lead assy
foll.
_Included Installation
(Material=
(Labor Installation=
B/W Water level cut-off control w/ level electrodes
1 set water roof splicing tape 1.00 unit
220,000.00
Sub total
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
b.)Pipes and Protection Slab

150mm x 6.0m uPVC Pipe Class 150 (casing) pcs
pcs
pcs
Dimension
13.00
7,020.00
13.00
624.00
2.00
670.00
Material Cost
Protection Slab
N
L
W
Th/H
1.00
2.30 m
2.30 m
0.20 m
1.06
Materials:
Estimated Distance= 15 Km.
Portland Cement
Washed sand
#16 Tie Wire
bags
m
m
pcs
kgs
cu.m.
10.00
280.00
0.50
1,000.00
1.00
1,200.00
10.00
204.00
1.00
100.00
2.00
1,200.00
Material Cost
Unit
days
days
days
days
Qty.
Unit Rate
2.00
360.00
2.00
260.00
2.00
260.00
2.00
200.00
Labor Cost
Manpower:
Foreman
Mason
Steelman
Laborer
No. of Men
1
1
1
1
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
c)Pipes, Fittings,gauges,Valves
Materials:
50mm GI Union
Pressure Gauge
50mm GI Tee
50mm CI Gate Valve
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
5.00
1.00
5.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
5.00
190.00
3,200.00
2,950.00
450.00
75.00
380.00
2,300.00
450.00
80.00
2,800.00
170.00

50mm CI Water meter
pcs
pcs
pc.
1.00
6.00
1.00
180.00
45.00
30,000.00
Material Cost
Manpower:
No. of Men
Foreman
1
Pipe Fitter
3
Plumber
3
Unit
days
days
days
Qty.
Unit Rate
1.00
360.00
3.00
280.00
3.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1002
PLUMBING
A)Tapstand(28 units)
Q=
28 units
Estimated Distance= 15 K
a.)Materials:
13mm ID x 6.0m G.I. Pipe sch 40 w/ coupling pcs
52.00
525.00
Connectors,fittings,valves and hydrants
13mm Brass l Faucets
pcs
28.00
175.00
13mm Water Meter
pcs
28.00
1,700.00
13mm x 90 Elbow
pcs
235.00
56.00
pcs
44.00
45.00
pcs
44.00
180.00
13mm G.I. Union
pcs
44.00
45.00
rolls
60.00
45.00
Padlock (Egret)
Portland Cement
Washed sand
#16 Tie Wire
#7.5cm CWN
#3.75 cm CWN
pcs
pcs
pcs
pcs
bags
m
m
pcs
kgs
sht
pcs
kgs
kgs
bd.ft.
31.00
150.00
1.00
1,200.00
26.00
1,140.00
1.00
990.00
197.00
280.00
21.00
1,000.00
26.00
1,200.00
120.00
204.00
7.00
100.00
7.00
3,780.00
58.00
520.00
21.00
100.00
9.00
100.00
518.00
30.00
Material Cost
No. of Men
Foreman
1
Pipe Fitter
4
Plumber
4
Mason
4
Carpenter
4
Labor
12
Unit
days
days
days
days
days
days
Qty.
Unit Rate
17.00
360.00
17.00
280.00
17.00
280.00
17.00
260.00
17.00
260.00
17.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Manpower:

B.Elevated Cylindrical Storage Tank (1 unit)
Plumbing:
pcs
pcs
pc
pcs
pc
pc
pc
pcs
pcs
2.00
3.00
1.00
2.00
1.00
1.00
1.00
6.00
2.00

pcs
pc
roll
4.00
190.00
1.00
190.00
5.00
45.00
Material Cost
6,345.00
5,456.00
5,200.00
220.00
570.00
750.00
5,700.00
575.00
490.00
Manpower:
No. of Men
Foreman
1
Pipe Fitter
2
Plumber
2
Unit
days
days
days
Qty.
Unit Rate
10.00
360.00
10.00
280.00
10.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

455
PAINTING
A.Elevated Cylindrical Storage Tank (1 unit)
a.)Materials
gal
14.00
878.00
gal
14.00
878.00
pint
4.00
160.00
pint
4.00
160.00
pint
3.00
160.00
pint
3.00
160.00
Paint Roller w/ tray 7"
set
4.00
250.00
Paint Roller 7" Foam
pcs
5.00
20.00
Paint roller 6" w/ handle
pcs
3.00
48.00
pcs
8.00
54.00
Epoxy Primer Gray
gal
10.00
600.00
Epoxy Primer Yellow
gal
11.00
186.00
gal
4.00
2,630.00
Epoxy Fortress
gal
5.00
4,050.00
Reducer
gal
2.00
908.00
QDE Paint Blue
gal
10.00
780.00
Lettering Brush
pcs
4.00
12.00
L.T Primer White
gal
16.00
720.00
L.T Reducer
gal
14.00
405.00
L.T Semigloss White
gal
5.00
894.00
L.T Cast
gal
6.00
478.00
Paint Thinner
gal
7.00
216.00
Lacquer Thinner
gal
10.00
216.00
Easytite
gal
4.00
312.00
lit
4.00
95.00
Patching Compound
gal
30.00
24.00
Paint tray
pcs
5.00
30.00
Paint Brush 3"
pcs
3.00
42.00
Paint Brush 2 1/2"
pcs
3.00
48.00
Paint brush 2"
pcs
17.00
75.00
Sand Paper # 120
pcs
54.00
13.00
Sand Paper # 600
pcs
11.00
14.00
Sand Paper # 80
ft
13.00
37.00
Putty Knife
pairs
4.00
42.00
Material Cost
Manpower:
Foreman
Painter
Labor
No. of Men
1
3
6
Unit
days
days
days
Qty.
Unit Rate
14.00
360.00
14.00
280.00
14.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
1102 POWER LOAD CENTER,SWITCHGEAR and PANELBOARDS

Construction of of Pump house (1 unit)
a.)Materials
pcs
4.00
pcs
10.00
pcs
2.00
pcs
2.00
185.00
36.00
25.00
89.00
15mm PVC Clip

Electrical tape
Kilo-Watt Meter
pcs
can
mtr
roll
unit
unit
mtrs
unit
pc
pc
pc
pc
mtrs
unit
18.00
25.00
2.00
250.00
10.00
87.00
2.00
90.00
1.00
125,000.00
1.00
12,000.00
300.00
40.00
1.00
700.00
1.00
2,800.00
1.00
350.00
1.00
350.00
1.00
280.00
30.00
25.00
1.00
2,700.00
Material Cost
Manpower:
No. of Men
Electrician
2.00
Laborer
2.00
Unit
days
days
Qty.
Unit Rate
5
280.00
5
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Province of Zamboanga del Sur

Municipality of Roseller T. Lim
Material
4,881,185.00
4,881,185.00
labor
1,410,720.00
1,410,720.00
equipment
Amount
113,412.00
113,412.00
6,405,317.00
6,405,317.00
6,405,317.00
6318682.9
rete to be excavated)
160
1,493.93
Amount
14,400.00
120,000.00
106.71
65
111
88
92
143
134,400.00
45
46
134,400.00
90
65
134,400.00
147.48
75
82
40
72
materials on project site)
125
64
118
90
68
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
110
79
57
147
250
130
4,200.00
1,000.00
1,800.00
2,250.00
720.00
3,060.00
450.00
1,120.00
280.00
5,200.00
500.00
1,500.00
82
117
114
65
96
184
25
57
130
82
117
114
65
96
184
3940
200.00
240.00
2,500.00
250.00
1,500.00
999.90
800.10
5,000.10
33,570.10
Amount
3,240.00
2,340.00
1,960.00
2,340.00
3,600.00
13,480.00
47,050.10
47,050.10
47,050.10
cu.m
cu.m
cu.m
cu.m
71,120.00
14,000.00
33,600.00
9,180.00
2,160.00
500.00
1,500.00
1,000.00
7,200.00
7,250.00
1,500.00
999.90
1,560.00
5,400.00
7,560.00
340.00
164,869.90
7,667.00
5,855.00
13,522.00
Amount
5,760.00
12,480.00
6,240.00
8,320.00
22,400.00
55,200.00
B. Electrical
233,591.90
233,591.90
233,591.90
on project site)
d Distance= 15 Km
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
135,800.00
25,500.00
52,800.00
37,500.00
85,000.00
172,500.00
161,700.00
12,600.00
40,800.00
15,000.00
3,780.00
22,500.00
5,000.00
17,500.00
13,000.00
24,500.00
60,000.00
140,400.00
60,000.00
500.00
2,040.00
4,140.00
850.00
1,093,410.00
44,730.00
34,160.00
21,000.00
99,890.00
Amount
160
21,600.00
62,400.00
42,000.00
46,800.00
180,000.00
352,800.00
1,546,100.00
1,546,100.00
1,546,100.00
cu.m.
cu.m.
cu.m.
Amount
11,160.00
93,000.00
104,160.00
104,160.00
104,160.00
114.30
195,700.00
195,700.00
Amount
5,400.00
12,600.00
12,600.00
18,000.00
48,600.00
244,300.00
244,300.00
396.269262
1,850.00
1,400.00
1,350.00
4,600.00
Amount
1,080.00
45
205
840.00
840.00
7,360.00
7,360.00
153.333333
237,440.00
156,832.00
1,245,450.00
1,639,722.00
Amount
16,200.00
88,200.00
88,200.00
180,000.00
372,600.00
2,012,322.00
2,012,322.00
510.74
44,800.00
32,000.00
57,600.00
9,600.00
35,200.00
57,900.00
43,200.00
40,800.00
84,000.00
33,600.00
36,400.00
28,600.00
28,600.00
5,903.00
9,900.00
65
46
82
118
311
23,380.00
8,400.00
9,774.00
19,200.00
14,400.00
7,800.00
9,000.00
14,400.00
9,600.00
42,750.00
5,400.00
712,207.00
Amount
10,800.00
58,800.00
58,800.00
128,400.00
840,607.00
840,607.00
3,196.22
200,000.00
20,000.00
220,000.00
220,000.00
91,260.00
8,112.00
1,340.00
100,712.00
cu.m
on project site)
2,800.00
500.00
1,200.00
2,040.00
100.00
2,400.00
9,040.00
Amount
720.00
520.00
520.00
400.00
2,160.00
111,912.00
111,912.00
111,912.00
950.00
3,200.00
14,750.00
450.00
75.00
380.00
2,300.00
450.00
160.00
2,800.00
850.00
180.00
270.00
30,000.00
57,325.00
Amount
360.00
2,520.00
2,520.00
5,400.00
62,725.00
62,725.00
62,725.00

d Distance= 15 Km.
27,300.00
4,900.00
47,600.00
13,160.00
1,980.00
7,920.00
1,980.00
2,700.00
4,650.00
1,200.00
29,640.00
990.00
55,160.00
21,000.00
31,200.00
24,480.00
700.00
26,460.00
30,160.00
2,100.00
900.00
15,540.00
351,720.00
Amount
6,120.00
19,040.00
19,040.00
17,680.00
17,680.00
40,800.00
120,360.00
472,080.00
472,080.00
16,860.00
12,690.00
16,368.00
5,200.00
440.00
570.00
750.00
5,700.00
3,450.00
980.00
760.00
190.00
225.00
47,323.00
Amount
3,600.00
2,800.00
5,600.00
12,000.00
59,323.00
59,323.00
59,323.00
on project site)
12,292.00
12,292.00
640.00
640.00
480.00
480.00
1,000.00
100.00
144.00
432.00
6,000.00
2,046.00
10,520.00
20,250.00
1,816.00
7,800.00
48.00
11,520.00
5,670.00
4,470.00
2,868.00
1,512.00
2,160.00
1,248.00
380.00
720.00
150.00
126.00
144.00
1,275.00
702.00
154.00
481.00
168.00
110,728.00
Amount
5,040.00
11,760.00
16,800.00
33,600.00
144,328.00
144,328.00
144,328.00
740.00
360.00
50.00
178.00
450.00
500.00
870.00
180.00
125,000.00
12,000.00
12,000.00
700.00
2,800.00
350.00
350.00
280.00
750.00
2,700.00
160,258.00
Amount
2,800.00
2,000.00
4,800.00
165,058.00
165,058.00
165,058.00
(86,634.10)

Project No. 01-IME-ZSP-11
Project Title
: Improvement of Potable Water System Level II
Category
: Potable Water System
Physical Target : 393 HH
Location
:Barangay San Jose
Php
Total Project Cost:
7,915,539.91
Project Duration
Improvement Of San Jose, Imelda LEVEL II
Equipment Needed:
WATER SYSTEM
Item No.
Scope of Work
1600 Trench Excavation

Transmissionnd Line and
Distribution Line
300 Reinforced Concrete
A) Construction of Pump House
B) Construction of Pumping Station
C)Elevated Cylindrical Storage
Tank(60,000 L)
1601 BackFill And Fill
Transmissionnd Line and
Distribution Line
1602 Installation of Pipeline
A.)Transmission Pipeline
a.) Laying of Pipes
b.)Connectors and Fittings
B.)Distribution Pipeline
a.)Laying of Pipes
b.)Hydrants, Connectors,
Fittings and Valves
1201 Water Pumping Sysytem
Installation of Submersible Pump
a.)Materials and Installation
c)Pipes, Fittings,Gauges and
Valves
1002 Plumbing
A.) Tapstand
B.) Elevated Cylindrical
Storage Tank
411 Painting
Elevated Cylindrical Storage Tank
1102 Power Load Center, Switchgear
and Panel Board
(Electrical)
% Weight
Quantity
Unit
By Contract
200 calendar days
Bagger Concrete Mixer, Con.
Civil Engr, Foreman.Plum

Pipefitter, Carpenters, Lab
Mason, Steelman
Unit Price
2.10%
911.30
cu.m
0.73%
3.65%
24.14%
1.00
1.00
1.00
unit
unit
unit
1.63%
911.30
cu.m
114.30
3.81%
0.11%
616.50
48.00
Ln.m.
units
396.27
153.33
31.42%
13.12%
3,940.00
263.00
Ln.m.
units
510.74
3,196.22
3.43%
1.75%
0.98%
1.00
1.00
35.00
set
unit
units
###
###
1,792.14
7.37%
0.93%
28.00
1.00
units
unit
2.25%
1.00
unit
###
2.58%
1.00
unit
###
100.00%
147.48
47,050.10
###
1,546,100.00
16,860.00
59,323.00
6,405,317.00
MRDP
A. Direct Cost
Materials
Equipment
Labor
B. Indirect Cost
Hand Tools
Contractor's Profit (10% of the direct cost)
C. Contract Cost= A + B
Percentage Sharing
Prepared by:
EMMANUEL D. SALOMES
Municipal Engineer
Conformed:
HON. EXPEDITO B. GONZALES

Municipal Mayor
###
SOURCES OF FUNDS
LGU Equity
Total
Cash
Non-Cash
###
6,405,317.00
2,440,592.50
56,706.00
705,360.00
755,111.46
18,500.00
32,026.59
384,319.02
320,265.85
###
2,440,592.50
56,706.00
705,360.00
755,111.46
18,500.00
32,026.59
384,319.02
320,265.85
###
###
###
50%
50%
Recommending Approval:
JULIO T. ALDE
4,881,185.00
113,412.00
1,410,720.00
1,510,2
37,
64,0
768,6
640,5
7,915,5
7,915,539.91
100%
Reviewed by:
ENGR. JUANITO C. TARIP

RPCO - RIE
Approved by:
OSCAR O. PARAWAN,
DA - Regional Executive D
tract
ndar days
ncrete Mixer, Con. Vibrator
r, Foreman.Plumber,
, Carpenters, Laborers,
teelman
Total
134,400.00
47,050.10
233,591.90
1,546,100.00
104,160.00
244,300.00
7,360.00
2,012,322.00
840,607.00
220,000.00
111,912.00
62,725.00
472,080.00
59,323.00
144,328.00
165,058.00
6,405,317.00
Total
17.00
4,881,185.00
113,412.00
1,410,720.00
1,510,222.91
37,000.00
64,053.17
768,638.04
640,531.70
7,915,539.91
7,915,539.91
100%
d by:
ANITO C. TARIPE JR.

RPCO - RIE
d by:
O. PARAWAN, DVM
onal Executive Director
Republic of the Phi

DEPARTMENT OF AGR
Mindanao Rural Developemen
San Jose, Imelda, Zambo
PROJECT
LOCATION
:
:

DETAILED APPROVED AGE

Item/Description
TRENCH EXCAVATION (Transmission line and Distribution line)
Q=
897.50 cu.m
Dimensions:
L
W
Transmission Line
616.5 m
0.20m
Distribution Line
3,871 m
0.20m
1600

(NOTE: Hea
V=
V=
Total Volume
Capability (Manual) = 1.5 cu.m / MD

A. Manpower:
No. of Men
Foreman
1.00
Laborer
15.00
Sub-total
300
REINFORCED CONCRETE
(NOTE: Included Furnish, Delivery and Haulin

A.)Construction of of Pump house (1 unit)
Dimensions:
N
L
W
Floor
1.00
1.50 m
1.50 m
Beam
4.00
0.38 m
0.25 m
Post
Foundation
4.00
4.00
0.15 m
0.50 m
a)Materials:
Portland Cement
Washed Sand
Washed Gravel
4" x 8" x 16" CHB
#3.75 CW Nails
#10.02 Cw Nails
#16 Tie Wire

Vulcaseal
50 pcs-2"x2"x10'
b)Manpower
Foreman
Mason
Steelman
Carpenter
Laborer
No. of Men
1.00
1.00
1.00
1.00
2.00
0.15 m
0.50 m
Dimensions:
Floor
Post
Foundation
B) Construction of Pumping Station (1 unit)

N
L
W
1.00
12.00 m
9.00 m
16.00
0.15 m
0.15 m
16.00
0.50 m
0.50 m
a.)Materials:
Floor,Post and Foundation
Portland Cement
Washed sand
#3.75 cm CWN
#10.02cm CWN
#16 Tie Wire
Barb Wire
Steel Gate
38mm x 6.0 m G.I. Pipe Sch 40
4x8 GA18 Steel Plate
Welding Rod
b) Equipment Rental
1
1
c)Manpower:
No. of Men
Foreman
Mason
Steelman/Welder
Carpenter
Laborer
1
3
2
2
7
D.)Elevated Cylindrical Storage Tank (1 unit)

(NOTE: Included Furnish, Delivery and Hauling of materials o
Dimensions:
Source : Bayog Quarry
N
W
L/diameter
Top&Bottom Slab
2.00
5.10 m
Wall(Cylinder)
1.00
5.10 m
Column
4.00
0.40 m
0.40
Beams
10.00
0.35 m
0.45
Foundation
4.00
2.50 m
2.50
Manhole
1.00
0.70 m
0.70
a.)Materials:
Portland Cement
Washed Sand
Washed Gravel
Sahara Cement
25mm x 6 m Def. Bar
20mm x 6 m Def. Bar
16mm x 6 m Def. Bar
#16 Tie Wire
3/16"x 6' Corrugated PVC Waterstop Plain Type
Formworks and Scaffoldings
#3.75 cm CWN
# 10.02 cm CWN
50mm Egret Padlock
Hacksaw Blade
Shovel
Welding rod
b.) Equipment Rental

1
1
1 unit Bar cutter
c.)Manpower:
No. of Men
Foreman
Mason
Steelman
Carpenter
Laborer
1
4
3
3
15
1601
BACKFILL AND FILL

Transmission line and distribution line
Capability Manual
Manpower:
Foreman
Laborer
No. of Men
1
14

Direct Cost
Unit Cost
1602
INSTALLATION OF PIPELINE
A.) Transmission Pipeline
Q=
616.50 ln.m.
Laying of Pipes
a.) Material:
50mm ID x 6.0m G.I. Pipe sch. 40 w/ coupling
Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
Laborer
1
3
3
6
b.)Connector and Fittings

50mm x 45 G.I. Elbow
50mm G.I. Union
2 cu.m./day
Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
1
1
1
B.) Distribution Pipeline

Total Q =
3,871.00
ln.m.
Laying of Pipes
a.) Material:
Q=
205.00
ln.m. of 150mm
Q= 311.00
ln.m. of 100mm
Q=
3,355.00
ln.m. of 75mm
Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
Laborer
1
7
7
20
b.) Hydrants,Connectors,Fittings and Valves:

Materials:
150mm CI Tee 150x150mm F/F w/ bolt&nuts
and Nuts and gasket
and Nuts and gasket

and Nuts and gasket
nuts and gasket
nuts and gasket
nuts and gasket
nuts and gasket
75mm CI end caps

75mm CI TEE
75 x 50 mm Reducer
50mm CI Gate Valve
50mm uPVC Elbow
Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
1
7
7
1201
WATER PUMPING SYSTEM

A.) Drilling and Installation of Submersible Pump
Q=
1.00 unit
a.). Material
- Motor lead assy
foll.
_Included Installation
B/W Water level cut-off control w/ level electrodes
Sub total

Dimension
Protection Slab
N
L
W
1.00
2.30 m
2.30 m
Materials:
Portland Cement
Washed sand
#16 Tie Wire
Manpower:
No. of Men
Foreman
Mason
Steelman
Laborer
1
1
1
1
c)Pipes, Fittings,gauges,Valves
Materials:

50mm GI Union
Pressure Gauge
50mm GI Tee
50mm CI Gate Valve
50mmx0.30 m GI Nipple Sch. 40
50mm CI Water meter
Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
1
3
3
1002
PLUMBING
A)Tapstand(25 units)
Q=
25 units
a.)Materials:
Connectors,fittings,valves and hydrants
13mm Brass l Faucets
13mm Water Meter
13mm x 90 Elbow
13mm G.I. Union
Padlock (Egret)

Portland Cement
Washed sand
#16 Tie Wire
#7.5cm CWN
#3.75 cm CWN
Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
Mason
Carpenter
Labor
1
4
4
4
4
12

Plumbing:

Manpower:
No. of Men
Foreman
Pipe Fitter
Plumber
1
2
2
455
PAINTING
a.)Materials
Paint Roller w/ tray 7"
Paint Roller 7" Foam
Epoxy Primer Gray
Epoxy Primer Yellow
Epoxy Fortress
Reducer
QDE Paint Blue

Lettering Brush
L.T Primer White
L.T Reducer
L.T Semigloss White
L.T Cast
Paint Thinner
Lacquer Thinner
Easytite
Patching Compound
Paint tray
Paint Brush 3"
Paint Brush 2 1/2"
Paint brush 2"
Sand Paper # 120
Sand Paper # 600
Sand Paper # 80
Putty Knife
Manpower:
Foreman
Painter
Labor
No. of Men
1
3
6
1102 POWER LOAD CENTER,SWITCHGEAR and PANELBOARDS

Construction of of Pump house (1 unit)
a.)Materials

15mm PVC Clip
Electrical tape
Kilo-Watt Meter
Manpower:
Electrician
Laborer
No. of Men
2.00
2.00

anao Rural Developement Program-Phase II
II at San jose

Unit
Quantity
Unit Cost
ibution line)
(NOTE: Heavy soil, rock and a portion of concrete to be excavated)
depth
Volume
1m
123.30 cu.m.
1m
774.20 cu.m.
123.30
774.20
897.50
Unit
days
days
cu.m.
cu.m.
cu.m.
Qty.
Unit Rate
40.00
40.00
360.00
200.00
>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Furnish, Delivery and Hauling of materials on project site)

Estimated Distance=15 Km
Th/H
0.10 m
1.50 m
0.23
0.57
3.00 m
0.20 m
Total Volume
0.27
0.20
1.27
bags
cu.m.
cu.m.
pcs
pcs
pcs
pcs
shts
shts
shts
kgs
kgs
15.00
1.00
1.50
150.00
24.00
15.00
5.00
4.00
1.00
10.00
5.00
15.00
280.00
1,000.00
1,200.00
15.00
30.00
204.00
90.00
280.00
280.00
520.00
100.00
100.00
kgs
kgs
unit
can
bdft
bdft
bdft
bdft
2.00
2.00
1.00
1.00
50.00
33.33
26.67
166.67
Material Cost
100.00
120.00
2,500.00
250.00
30.00
30.00
30.00
30.00
Unit
days
days
days
days
days
Qty.
9.00
9.00
7.00
9.00
9.00
Unit Rate
360.00
260.00
280.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
(Included Perimeter Fence)

Estimated Distance = 15 Km
Th/H
0.20 m
2.00 m
0.20 m
Total Volume
bags
m
m
pcs
pcs
kgs
kgs
kgs
cu.m.
m
bdft
bdft
shts
254.00
14.00
28.00
45.00
24.00
5.00
15.00
10.00
6.00
290.00
50.00
33.33
3.00
21.60
0.72
0.80
23.12
280.00
1,000.00
1,200.00
204.00
90.00
100.00
100.00
100.00
1,200.00
25.00
30.00
30.00
520.00
ln.m.
sht
kgs
4.00
2.00
2.00
Material Cost
1,350.00
3,780.00
170.00
days
days
6.00
6.00
Equipment Cost
1,278.00
976.00
Unit
days
days
days
days
days
Qty.
Unit Rate
16.00
16.00
12.00
16.00
16.00
360.00
260.00
260.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
(3 m elevation)
ry and Hauling of materials on project site)
ce : Bayog Quarry
Th/H
m
m
m
m
Total Volume
bags
cu.m
cu.m.
kgs
pcs
pcs
pcs
pcs
pcs
kgs
sht
rolls
Estimated Distance= 15 Km
0.20
3.50
5.20
4.20
0.40
0.25
485.00
25.50
44.00
250.00
100.00
230.00
350.00
5.00
200.00
150.00
1.00
3.00
8.17
15.83
3.33
6.62
10.00
0.12
44.07
280.00
1,000.00
1,200.00
150.00
850.00
750.00
462.00
2,520.00
204.00
100.00
3,780.00
7,500.00
m.
m.
kgs
kgs
sht
sht
bdft
bdft
bdft
pcs
pcs
pcs
kgs
50.00
175.00
25.00
70.00
2,000.00
4,680.00
2,000.00
2.00
24.00
6.00
5.00
Material Cost
days
days
days
Unit
days
days
days
days
days
100.00
100.00
520.00
350.00
30.00
30.00
30.00
250.00
85.00
690.00
170.00
35.00
35.00
30.00
Equipment Cost
Qty.
1,278.00
976.00
700.00
Unit Rate
60.00
60.00
50.00
60.00
60.00
360.00
260.00
280.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
V=
V=
123.30
774.20
Total Volume
2 cu.m./day
Unit
days
days
897.50
Qty.
Unit Rate
32.00
32.00
360.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pcs
Unit
103.00
Material Cost
Qty.
1,900.00
Unit Rate
15.00
15.00
15.00
15.00
360.00
280.00
280.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pcs
pcs
pcs
10.00
8.00
30.00
Material Cost
185.00
175.00
45.00
Unit
days
days
days
Qty.
Unit Rate
3.00
3.00
3.00
360.00
280.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pcs
35.00
6,784.00
pcs
52.00
3,016.00
pcs
560.00
2,185.00
Material Cost
Unit
Qty.
Unit Rate
45.00
45.00
45.00
45.00
360.00
280.00
280.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
258 units
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
14.00
10.00
18.00
3.00
11.00
13.00
18.00
17.00
33.00
14.00
3,200.00
3,200.00
3,200.00
3,200.00
3,200.00
3,860.00
2,400.00
2,400.00
2,400.00
2,400.00
pc
14.00
2,600.00
pc
11.00
2,600.00
pc
11.00
2,600.00
pcs
1.00
5,903.00
pcs
1.00
4,950.00
pcs
7.00
3,340.00
pcs
3.00
2,800.00
pcs
pcs
pcs
pcs
pcs
pcs
pcs
units
cans
Unit
9.00
6.00
6.00
3.00
3.00
6.00
3.00
3.00
20.00
1,086.00
3,200.00
2,400.00
2,600.00
3,000.00
2,400.00
3,200.00
14,250.00
270.00
Material Cost
Qty.
Unit Rate
30.00
30.00
30.00
360.00
280.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
(Material=
(Labor Installation=
w/ level electrodes
1.00 unit
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
220,000.00
pcs
pcs
pcs
13.00
13.00
2.00
Material Cost
7,020.00
624.00
670.00
Th/H
0.20 m
bags
m
m
pcs
kgs
cu.m.
Unit
days
days
days
days
1.06
10.00
0.50
1.00
10.00
1.00
2.00
Material Cost
Qty.
280.00
1,000.00
1,200.00
204.00
100.00
1,200.00
Unit Rate
2.00
2.00
2.00
2.00
360.00
260.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pcs
5.00
190.00
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
1.00
5.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
5.00
3.00
3,200.00
2,950.00
450.00
75.00
380.00
2,300.00
450.00
80.00
2,800.00
170.00
170.00
pcs
pcs
pc.
1.00
6.00
1.00
180.00
45.00
30,000.00
Material Cost
Unit
days
days
days
Qty.
Unit Rate
1.00
3.00
3.00
360.00
280.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

ce: Bayog Quarry
Estimated Distance= 15 Km.
pcs
pcs
pcs
pcs
pcs
pcs
pcs
rolls
pcs
45.00
525.00
25.00
25.00
210.00
39.00
39.00
39.00
60.00
31.00
175.00
1,700.00
56.00
45.00
180.00
45.00
45.00
150.00
pcs
pcs
pcs
pcs
pcs
bags
m
m
pcs
kgs
sht
pcs
kgs
kgs
bd.ft.
Unit
days
days
days
days
days
days
2.00
16.00
5.00
7.00
3.00
160.00
21.00
26.00
120.00
7.00
7.00
58.00
21.00
9.00
518.00
Material Cost
Qty.
1,200.00
1,140.00
990.00
948.00
780.00
280.00
1,000.00
1,200.00
204.00
100.00
3,780.00
520.00
100.00
100.00
30.00
Unit Rate
17.00
17.00
17.00
17.00
17.00
17.00
360.00
280.00
280.00
260.00
260.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pcs
pcs
pc
pcs
pc
pc
pc
pcs
pcs
2.00
3.00
1.00
2.00
1.00
1.00
1.00
6.00
2.00
6,345.00
5,456.00
5,200.00
220.00
570.00
750.00
5,700.00
575.00
490.00
pcs
pc
roll
Unit
days
days
days
4.00
1.00
5.00
Material Cost
Qty.
190.00
190.00
45.00
Unit Rate
10.00
10.00
10.00
360.00
280.00
280.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>

gal
gal
pint
pint
pint
pint
set
pcs
pcs
pcs
gal
gal
gal
gal
gal
14.00
14.00
4.00
4.00
3.00
3.00
4.00
5.00
3.00
8.00
10.00
11.00
4.00
5.00
2.00
878.00
878.00
160.00
160.00
160.00
160.00
250.00
20.00
48.00
54.00
600.00
186.00
2,630.00
4,050.00
908.00
gal
pcs
gal
gal
gal
gal
gal
gal
gal
lit
gal
pcs
pcs
pcs
pcs
pcs
pcs
ft
pairs
Unit
days
10.00
4.00
16.00
14.00
5.00
6.00
7.00
10.00
4.00
4.00
30.00
5.00
3.00
3.00
17.00
54.00
11.00
13.00
4.00
Material Cost
Qty.
780.00
12.00
720.00
405.00
894.00
478.00
216.00
216.00
312.00
95.00
24.00
30.00
42.00
48.00
75.00
13.00
14.00
37.00
42.00
Unit Rate
14.00
14.00
14.00
360.00
280.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pcs
pcs
4.00
10.00
185.00
36.00
pcs
pcs
pcs
can
mtr
roll
unit
unit
mtrs
unit
pc
pc
pc
pc
mtrs
unit
Unit
days
days
2.00
2.00
18.00
2.00
10.00
2.00
1.00
1.00
300.00
1.00
1.00
1.00
1.00
1.00
30.00
1.00
Material Cost
Qty.
25.00
89.00
25.00
250.00
87.00
90.00
125,000.00
12,000.00
40.00
700.00
2,800.00
350.00
350.00
280.00
25.00
2,700.00
Unit Rate
5
5
280.00
200.00
Labor Cost
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
Amount
ted)
Amount
14,400.00
120,000.00
134,400.00
134,400.00
134,400.00
149.75
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
4,200.00
1,000.00
1,800.00
2,250.00
720.00
3,060.00
450.00
1,120.00
280.00
5,200.00
500.00
1,500.00
200.00
240.00
2,500.00
250.00
1,500.00
999.90
800.10
5,000.10
33,570.10
Amount
3,240.00
2,340.00
1,960.00
2,340.00
3,600.00
13,480.00
47,050.10
47,050.10
47,050.10
cu.m
cu.m
cu.m
cu.m
71,120.00
14,000.00
33,600.00
9,180.00
2,160.00
500.00
1,500.00
1,000.00
7,200.00
7,250.00
1,500.00
999.90
1,560.00
5,400.00
7,560.00
340.00
164,869.90
7,667.00
5,855.00
13,522.00
Amount
5,760.00
12,480.00
6,240.00
8,320.00
22,400.00
55,200.00
233,591.90
233,591.90
233,591.90
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
135,800.00
25,500.00
52,800.00
37,500.00
85,000.00
172,500.00
161,700.00
12,600.00
40,800.00
15,000.00
3,780.00
22,500.00
5,000.00
17,500.00
13,000.00
24,500.00
60,000.00
140,400.00
60,000.00
500.00
2,040.00
4,140.00
850.00
1,093,410.00
44,730.00
34,160.00
21,000.00
99,890.00
Amount
21,600.00
62,400.00
42,000.00
46,800.00
180,000.00
352,800.00
1,546,100.00
1,546,100.00
1,546,100.00
cu.m.
cu.m.
cu.m.
Amount
11,520.00
89,600.00
101,120.00
101,120.00
101,120.00
112.668524
195,700.00
195,700.00
Amount
5,400.00
12,600.00
12,600.00
18,000.00
48,600.00
244,300.00
244,300.00
396.269262
1,850.00
1,400.00
1,350.00
4,600.00
Amount
1,080.00
840.00
840.00
2,760.00
7,360.00
7,360.00
11.938362
237,440.00
156,832.00
1,223,600.00
1,617,872.00
Amount
16,200.00
88,200.00
88,200.00
180,000.00
372,600.00
1,990,472.00
1,990,472.00
514.20
44,800.00
32,000.00
57,600.00
9,600.00
35,200.00
50,180.00
43,200.00
40,800.00
79,200.00
33,600.00
36,400.00
28,600.00
28,600.00
5,903.00
4,950.00
23,380.00
8,400.00
9,774.00
19,200.00
14,400.00
7,800.00
9,000.00
14,400.00
9,600.00
42,750.00
5,400.00
694,737.00
Amount
10,800.00
58,800.00
58,800.00
128,400.00
823,137.00
823,137.00
212.64
200,000.00
20,000.00
220,000.00
220,000.00
91,260.00
8,112.00
1,340.00
100,712.00
cu.m
2,800.00
500.00
1,200.00
2,040.00
100.00
2,400.00
9,040.00
Amount
720.00
520.00
520.00
400.00
2,160.00
111,912.00
111,912.00
111,912.00
950.00
3,200.00
14,750.00
450.00
75.00
380.00
2,300.00
450.00
160.00
2,800.00
850.00
510.00
180.00
270.00
30,000.00
57,325.00
Amount
360.00
2,520.00
2,520.00
5,400.00
62,725.00
62,725.00
62,725.00
23,625.00
4,375.00
42,500.00
11,760.00
1,755.00
7,020.00
1,755.00
2,700.00
4,650.00
2,400.00
18,240.00
4,950.00
6,636.00
2,340.00
44,800.00
21,000.00
31,200.00
24,480.00
700.00
26,460.00
30,160.00
2,100.00
900.00
15,540.00
332,046.00
Amount
6,120.00
19,040.00
19,040.00
17,680.00
17,680.00
40,800.00
120,360.00
452,406.00
452,406.00
18,096.24
12,690.00
16,368.00
5,200.00
440.00
570.00
750.00
5,700.00
3,450.00
980.00
760.00
190.00
225.00
47,323.00
Amount
3,600.00
2,800.00
5,600.00
12,000.00
59,323.00
59,323.00
59,323.00
12,292.00
12,292.00
640.00
640.00
480.00
480.00
1,000.00
100.00
144.00
432.00
6,000.00
2,046.00
10,520.00
20,250.00
1,816.00
7,800.00
48.00
11,520.00
5,670.00
4,470.00
2,868.00
1,512.00
2,160.00
1,248.00
380.00
720.00
150.00
126.00
144.00
1,275.00
702.00
154.00
481.00
168.00
110,728.00
Amount
5,040.00
11,760.00
16,800.00
33,600.00
144,328.00
144,328.00
144,328.00
740.00
360.00
50.00
178.00
450.00
500.00
870.00
180.00
125,000.00
12,000.00
12,000.00
700.00
2,800.00
350.00
350.00
280.00
750.00
2,700.00
160,258.00
Amount
2,800.00
2,000.00
4,800.00
165,058.00
165,058.00
165,058.00

San Jose Water System-FINAL Pow

Caricato da

Informazioni sul documento

Descrizione originale:

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

San Jose Water System-FINAL Pow

Caricato da

Copyright:

Formati disponibili

ADJUSTED PRICE

Republic of the Philippines

Province of Zamboanga Sibugay

SUB-PROJECT PROGRAM OF WORK

Quality Control (1% of direct cost)

Contractor's Profit (10% of the direct cost)

C. Total Direct & Indirect Cost

E. TOTAL PROJECT COST

Mun. Planning & Dev. Coordinator

OSCAR O. PARAWAN, DVM

Water Supply System Level II at San jose

Spl I: Trench Excavation

Note: Slope correction and wastage factor of 20% Applied

Transmission line L = 352.0 ln.m.

Total Estimated Direct Cost (EDC)

Est. Direct Cost (EDC)

SPL II: Construction of of Pump house (1 unit)

Total Estimated Direct Cost (EDC)

Est. Direct Cost (EDC)

DETAILED APPROVED AGENCY ESTIMATE

SPL III: Installation of Submersible Pump

SPL IV: Drilling (180ft depth)

Est. Direct Cost (EDC)

Note: Including peremeter fence

Total Estimated Direct Cost (EDC)

DETAILED APPROVED AGENCY ESTIMATE

SPL V: Transmission Line (352 ln.m.)

Est. Direct Cost (EDC)

Note: Slope correction and wastage factor of 20% Applied

ID x 6.0m G.I. Pipe sch. 40 w/ coupling

B. Labor: (including pipe laying & embankment)

Total Estimated Direct Cost (EDC)

Est. Direct Cost (EDC)

SPL VI: Cylindrical Storage Tank (24,000.0 liters cap)

DETAILED APPROVED AGENCY ESTIMATE

Blue Tinting color DB

Total Estimated Direct Cost (EDC)

SPL VII: Distribution Line (4,635 ln.m.)

Est. Direct Cost (EDC)

Note: Slope correction and wastage factor of 20% Applied

DETAILED APPROVED AGENCY ESTIMATE

50mm CI 45" elbow F/F w/ bolt & nuts

B. Labor: (including pipe laying & embankment)

Total Estimated Direct Cost (EDC)

Est. Direct Cost (EDC)

SPL VIII: Tapstand

DETAILED APPROVED AGENCY ESTIMATE

Total Estimated Direct Cost (EDC)

Est. Direct Cost (EDC)

: Construction of One (1) unit Barangay Health Station

Item 802 - Excavation

Item 802 - Embankment

Selected Gravel fill

Item 900 - Reinforced Concrete

Septic Floor slab

Item 404 - Reinforcing steel

18.62 m 31.44 m 21.64 m 15.96

Item 1027 - Cement Plaster Finish

Item 1002 - Plumbing works

" P.E. Pipe SDR 11

SPL I - Ceiling Works

Item 1032 - Painting Works