NATIONAL HOUSING AUTHORITY

Butuan City District Office Helen Tiu Bldg., Pizarro St., Butuan City

PROJECT : NHA-DEL CARMEN PANGARAP VILLAGE 1 LOCATION : BRGY. LOBOGON, DEL CARMEN, SURIGAO DEL NORTE SUBJECT : COST ESTIMATES

ITEM NO. 1.0 1.1 GENERAL REQUIREMENTS

DESCRIPTION

QUANTITY

UNIT

UNIT COST

AMOUNT

1.2

1.3 1.3.1 1.3.2 1.3.3 1.4

MOBILIZATION/DEMOBILIZATION Mobilization/Demobilization of Heavy Equipment, supply and install materials required for the construction of field office/bunkhouses and all associated works. RENTAL OF SERVICE VEHICLE Provision for rental of one(1)unit air conditioned service vehicle (Mazda pickup or equivalent brand) including expenses for fuel, lubricants & maintenance with driver for the duration of the project. SAFETY GEARS Provision of safety gears for the use of Project Office. HARDHAT RAINCOAT SAFETYSHOES COMPUTER RENTAL Provision for rental of one(1)set laptap Computer with complete accessories, 4GB RAM Memory, 500GB Hard Disk Drive, 4-in-1 Printer/Scanner, wifi ready, with built-in webcam. CONCRETE MONUMENT STRUCTURE/PROJECT MARKER Construction of one(1)unit concrete monument structure as project ID benchmark/billboard. Labor and materials provided. Sub-total

1.00

ls

118,739.00

118,739.00

1.00

unit

421,200.00

421,200.00

3.00 3.00 3.00 1.00

sets sets sets unit

P P P P

3,042.00 1,521.00 4,563.00 82,251.00

P P P P

9,126.00 4,563.00 13,689.00 82,251.00

1.5

1.00

unit

109,973.00

109,973.00

759,541.00

2.0 2.1

EARTHWORKS EMBANKMENT/IMPORTED BACKFILL Supply all materials, labor and equipment necessary to fill the embankment area to the specified line and grade. ROADWORKS SUBGRADE PREPARATION Supply all labor, equipments and tools needed for trimming and compaction to the line and grade in preparation for the placement of sub-base course. Material testing included. AGGREGATE SUB-BASE COURSE Supply all materials, labor and equipment needed for the placing, spreading and compaction of sub-base materials to the specified line and grade. Material testing included. AGGREGATE BASE COURSE Supply all materials, labor and equipment needed for the placing, spreading and compaction of base materials to the specified line and grade. Material testing included. 5,123.00 sqm P 18.00 P 92,214.00 649.00 cum P 365.00 P 236,885.00

3.0 3.1

3.2

744.00

cum

608.00

452,352.00

3.3

744.00

cum

702.00

522,288.00

3.4

CONCRETE PAVEMENT, 150mm thick Furnish all items, article methods, labor and equipment necessary for the construction of class A concrete pavement. Material testing included. Sub-total

739.00

cum

7,361.00

5,439,779.00

6,506,633.00

4.0 4.1

DRAINAGE SYSTEM CONCRETE-LINED COVERED CANAL Supply and install all materials, labor and equipment necessary for the construction of CHB lined canal. Material testing included. 400 mm x 300 mm 400 mm x 500 mm 400 mm x 700 mm CONCRETE CANAL COVER Supply and install all materials, labor and equipment necessary for the construction of a paneled reinforced concrete canal cover and all associated works. Material testing included. 440.00 699.00 323.00 683.00 lm lm lm ea P P P 917.00 1,268.00 1,607.00 513.00 P P P P 403,480.00 886,332.00 519,061.00 350,379.00

4.1.1 4.1.2 4.1.3 4.2

Page 1 of 3

NATIONAL HOUSING AUTHORITY

Butuan City District Office Helen Tiu Bldg., Pizarro St., Butuan City

PROJECT : NHA-DEL CARMEN PANGARAP VILLAGE 1 LOCATION : BRGY. LOBOGON, DEL CARMEN, SURIGAO DEL NORTE SUBJECT : COST ESTIMATES

ITEM NO. 4.3

DESCRIPTION RC BOX CULVERT/RC PIPE CULVERT Supply and install all materials, labor and equipment necessary for the construction of RCBC cross drains, RCPC and all associated works.Material testing included. 400 mm x 500 mm RCBC 400 mm x 700 mm RCBC 900 mm diameter RCPC Outfall Supply all materials, labor and equipment necessary for the construction of outfall as specified. Sub-total

QUANTITY

UNIT

UNIT COST

AMOUNT

4.3.1 4.3.2 4.3.3 4.4

7.00 71.00 10.00 1.00

lm lm lm ea

P P P P

3,762.00 4,114.00 12,343.00 24,273.00

P P P P

26,334.00 292,094.00 123,430.00 24,273.00

2,625,383.00

5.0 5.1

WATER SUPPLY SYSTEM TRENCH EXCAVATION Supply all labor, equipments and tools needed in the excavation of trenches for the water and drainage line to the specified line and grade. 569.00 cum P 40.00 P 22,760.00

5.2 5.3 5.4

SAND BEDDING BACKFILLING UPVC PIPES AND FITTINGS & OTHER ACCESSORIES Supply all materials, labor, equipment and formworks necessary for laying and testing of pipes and fittings, sand bedding and backfilling. Hydrotesting included. 100MM DIA. UPVC PIPE, CLASS 100 75MM DIA. UPVC PIPE, CLASS 100 50MM DIA. UPVC PIPE, CLASS 100 100MMX100MM DIA. CI TEE, M/M 100MMX75MM DIA. CI TEE, M/M 100MMX50MM DIA. CI TEE, M/M 75MMX75MM DIA. CI TEE, M/M 75MMX50MM DIA. CI TEE, M/M GATE VALVES Supply all materials, labor equipment and formworks necessary for the installation of gate valve including thrust block, riser, cast iron cover, backfilling and other incidentals necessary to complete the work for the following gate valve diameter. 100MM DIA. CI GATE VALVE 75MM DIA. CI GATE VALVE 100MM DIA. BLOW-OFF VALVE Supply all materials, labor equipment and formworks necessary for the installation of gate valve including thrust block, riser, cast iron cover, backfilling and other incidentals necessary to complete the work. 50MM AIR RELEASE VALVE Supply all materials, labor equipment and formworks necessary for the installation of gate valve including thrust block, riser, cast iron cover, backfilling and other incidentals necessary to complete the installation of airrelease valve. FIRE HYDRANTS Supply all materials, labor equipment and formworks necessary for the installation of gate valve including thrust block, riser, cast iron cover, backfilling and other incidentals necessary to complete the installation of fire hydrant. 100MM DIA. FIRE HYDRANT

85.00 175.00

cum cum

P P

1,118.00 86.00

P P

95,030.00 15,050.00

5.4.1 5.4.2 5.4.3 5.4.4 5.4.5 5.4.6 5.4.7 5.4.8 5.5

240.00 336.00 384.00 2.00 3.00 3.00 4.00 4.00

lm lm lm sets sets sets sets sets

P P P P P P P P

1,388.00 1,146.00 891.00 5,798.00 4,458.00 3,148.00 2,361.00 1,823.00

P P P P P P P P

333,120.00 385,056.00 342,144.00 11,596.00 13,374.00 9,444.00 9,444.00 7,292.00

5.5.1 5.5.2 5.6

2.00 5.00 1.00

sets sets set

P P P

29,433.00 8,325.00 17,354.00

P P P

58,866.00 41,625.00 17,354.00

5.7

1.00

set

10,931.00

10,931.00

5.8

5.8.1

1.00

set

23,692.00

23,692.00

Page 2 of 3

NATIONAL HOUSING AUTHORITY

Butuan City District Office Helen Tiu Bldg., Pizarro St., Butuan City

PROJECT : NHA-DEL CARMEN PANGARAP VILLAGE 1 LOCATION : BRGY. LOBOGON, DEL CARMEN, SURIGAO DEL NORTE SUBJECT : COST ESTIMATES

ITEM NO. 5.8.2 5.9

DESCRIPTION 75MM DIA. FIRE HYDRANT WATER SERVICE CONNECTION (cluster type) Supply all materials, labor and equipment necessary for the installation/tapping of water line pipes and fittings, backfilling and other incidentals necessary to complete the installation of the water service connections. Sub-total SURVEY WORKS Furnish all materials, article methods, labor and equipment associated thereto up to the approval of Survey Returns by the DENR Land Management & Surveys. TOTAL LAND DEVELOPMENT COST

QUANTITY 1.00 29.00

UNIT set sets

UNIT COST P P 17,608.00 7,754.00 P P

AMOUNT 17,608.00 224,866.00

P 161.00 lots P 1,397.00 P

1,639,252.00 224,917.00

6.0

11,992,611.00

Prepared by:

Checked by:

JHONELL B. DUMANACAL Senior Engineer NHA-Region XIII

ERASME G. MADLOS Principal Engineer C NHA-Region XIII

Submitted by:

Recommending Approval:

ENGR. VIRGILIO Y. RIVERA Regional Manager NHA-Region XIII

MA. ALMA T. VALENCIANO Group Manager Mindanao Management Office

Concurred by:

Endorsed by:

HON. ALFREDO M. CORO II Municipal Mayor LGU-Del Carmen, Surigao del Norte

HON. FRANCISCO T. MATUGAS Representative, 1st Cong'l. District, Surigao del Norte

Approved by:

ATTY. CHITO M. CRUZ General Manager National Housing Authority

Page 3 of 3