Electrical Works Upgrade-Final REVISED

Page 1 of 236
Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
Project : PROPOSED CONSTRUCTION OF COMFORT ROOM AT TAMION
Location : Upper Tamion, itali, Zamboanga City
Scoe o! Wor" :
NON#ENGINEERING BASIC ITEMS
SUP!R"S"#$
ENGINEERING BASIC ITEMS
"% &#'"("Z)T"#$
""% *)U("$+ #, &)T!R")(S
"""% ()-#UT"$+ . !/C))T"#$ 0#R1S
"% ,#R&S . SC),,#(2"$+ 0#R1S
% C#$CR!T"$+ 0#R1S
"% R!')R 0#R1S
""% &)S#$R- 0#R1S
"""% TRUSS!S 0#R1S
/% R##,"$+ 0#R1S
/"% P(U&'"$+ 0#R1S
/""% P)"$T"$+ 0#R1S
/"""% 2##RS, 0"$2#0S . 0"$2#0 3)&'S . #T*!RS
/"% C#$STRUCT"#$ #, S!PT"C T)$1
/% !(!CTR"C)( 0#R1S
/"% 2!&#'"("Z)T"#$ 0#R1S
Co$t o! Project : P% &'()&(*+,,
BILL OF MATERIALS - COST ESTIMATES
Ite. De$crition /t0+
SUPER1ISION
1 # !ngineering )ssistant 24
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF SUPER1ISION
I+ MOBILIZATION 1
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM I
Page 2 of 236
II+ 2AULING OF MATERIALS
A. Labor:
2 5 (aborers 3
B. Equipment Rental/Fuel:
1 5 Unit 'oom Truc6 3
2iesel ,uel 178
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM II
III+ LAYOUTING - E3CA1ATION WOR4S
A. Materials:
17pcs% 5 29 : 49 : ;< Coco (umber ;8
=188 $ylon Chor> ?16g%@rollA 1
49 C%0% $ail 1
B. Labor:
4 - (aborers 2
2 5 Carpenters 1
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM III
I1+ FORMS - SCAFFOLDING WOR4S
A. Materials:
38 pcs% 5 29 : 39 : 18< Coco (umber 178
16 pcs% 5 29 : 49 : 18< Coco (umber 18B
32 pcs% 5 29 : 29 : ;< Coco (umber ;7
12mm th6% / 1%28m : 2%48m #r>inary PlyCoo> 4
29 C%0% $ail 2
39 C%0% $ail 1
49 C%0% $ail 7
B. Labor:
1 5 Carpenter 3
2 5 (aborers 3
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM I1
1+ CONCRETING WOR4S
A. Materials:
Portlan> Cement 4D
0ashe> San> 3
+raEel ?+53@4A 7
Page 3 of 236
B. Labor:
1 5 &ason 3
1 5 Carpenter 3
1 5 Steelman 3
1 5 Plumber 3
1 5 Painter 3
4 5 (aborers 3
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM 1
1I+ REBAR WOR4S
A. Materials:
12mmF : 6%88m 2RS' 4D
18mmF : 6%88m 2RS' 68
=16 +%"% Tie5Cire 14
B. Labor:
1 5 Steelman 3
2 5 (aborers 3
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM 1I
1II+ MASONRY WOR4S
A. Materials:
1% 0all
188mm : 288mm : 488mm C*' ?$('A 4D1
18mmF : 6%88m 2RS' 33
=16 +%"% Tie5Cire 2
Portlan> Cement 28
0ashe> San> 2
B. Labor:
1 5 &ason 2
2 5 (aborers 2
2% 0all ,ooting
A. Materials:
178mm : 288mm : 488mm C*' ?$('A 1D
18mmF : 6%88m 2RS' 7
Portlan> Cement 2
0ashe> San> 6
B. Labor:
1 5 &ason 1
Page 4 of 236
1 5 (aborer 1
3% Plastering 0or6s
A. Materials:
Portlan> Cement 23
San> ?for PlasteringA 4
B. Labor:
1 5 &ason 2
2 5 (aborers 2
4% Tile 0or6s
A. Materials:
288mm : 288mm UnglaGe> Ceramic ,loor Tiles 123
288mm : 288mm +laGe> Ceramic 0all Tiles 3D1
188mm : 188mm +laGe> Ceramic Tiles 236
Portlan> Cement 7
Tile +rout@Cement Hoint ,iller ?26g%@pac6A ;
188mmF +rin>ing 2isc 2
6mm : 2%48 PC Tile Trim ;
B. Labor:
1 5 &ason B
2 5 (aborers B
C. Equipment Rental:
1 5 Unit )ngle +rin>er B
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM 1II
1III+ TRUSSES WOR4S
A. Materials:
6pcs% 5 29 : 49 : 18< &ahogany or !IuiEalent *ar> 0oo> 48
12pcs% 5 29 : 49 : ;< &ahogany or !IuiEalent *ar> 0oo> 64
16mmF : 127mm )nchor 'olts C@ $ut an> 0ashers 12
16mmF : 127mm #r>inary 'olts C@ $ut an> 0ashers 12
6mm th6 : B7mm : B7mm : 6%88m )ngle 'ar 1
49 C%0% $ail 2
B. Labor:
1 5 Carpenter 3
2 5 (aborers 3
Page 7 of 236
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM 1III
I3+ CEILING WOR4S
A. Materials:
4%7mm th6 : 1%28m : 2%48m ,le:boar> B
12mm th6 : 388mm : 1%28m ,ascia ,iber Cement 'oar> 14
27mm : 2%48m Juarter C &oul>ing 0oo> 16
44 pcs% 5 29 : 29 : ;< &ahogany or !IuiEalent *ar>Coo> 11B
49 C%0% $ail 2
39 C%0% $ail 2
19 ,iber Cement 'oar> $ail 3
B. Labor:
1 5 Carpenter 3
1 5 (aborer 3
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
3+ ROOFING WOR4S
A. Materials:
+auge 26 : 2%18m (ength Corrugate> +alEalume 13
RooKng Sheet Painte> ,inish ?Color 'lueA
+auge 26 : 2%48m Preforme> +alEalume Ri>ge Roll Painte> ,inish 2
?Color 'lueA
+auge 26 : 2%48m Preforme> +alEalume !n> ,lashing Painte> 4
,inish ?Color 'lueA
29 C%0% Umbrella RooKng $ails 2
22 pcs% 5 29 : 39 : ;< &ahogany or !IuiEalent *ar>Coo> ;;
49 C%0% $ail 1
B. Labor:
1 5 Carpenter 2
1 5 (abor 2
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
3I+ PLUMBING WOR4S
A. Materials:
Page 6 of 236
188mmF PC Sanitary P5 Trap, S51,888 2
188mmF PC Sanitary Clean #ut )>aptor . Plug, S51,888 2
188mmF : 188mmF PC Sanitary 0ye, S51,888 3
188mmF : 188mmF PC Sanitary Tee, S51,888 2
2
6
78mmF PC Sanitary P5Trap, S51,888 2
78mmF : 78mmF Sanitary Tee, S51,888 3
3
78mmF : 3%88m PC Sanitary Pipe, S51,888 4
12mmF : 6%88m +%"% Pipe, Sch% 48 3
12mmF : 12mmF +%"% Tee, Sch% 48 ;
12mmF +%"% Coupling, Sch% 48 7
14
12mmF 'rass ,aucet *ose 'ibb 7
27mm : 18%88m TeLon Tape 7
,lush Type 0ater Closet C@ Complete ,ittings . )ccs% 2
0all &ounte> Type (aEatory C@ Complete ,ittings . )ccs% 2
Ceramic Tissue *ol>er 2
Ceramic Soap *ol>er 2
188mm : 188mm Stainless Steel C5CoEer ,loor 2rain 2
6mm Th6% / 8%6& : 8%6& 'eEele> ,rameless &irror 2
=7 Plastic ,loor 2rain si>e Centere> *inge Type 2
Roun> Perforate> coEer C@ Se>iment 'uc6et
PC Pipe Cement SolEent, 488cc 4
B. Labor:
1 5 Plumber 4
2 5 (aborers 4
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
3II+ PAINTING WOR4S
A. Materials:
Concrete $eutraliGer 2
SolEent 'ase> )crylic Paint Primer B
SolEent 'ase> )crylic Cast 2
SolEent 'ase> )crylic Re>ucer 2
SolEent 'ase> )crylic Top Coat ?0hite +lossA B
'o>y ,iller C@ *ar>ener 1
RaC Sienna Tinting Color for SolEent 'ase> )crylic Paint 2
'urnt Umber Tinting Color for SolEent 'ase> )crylic Paint 1
Toluo>ine Re> Tinting Color for SolEent 'ase> )crylic Paint 1
(amp 'lac6 Tinting Color for SolEent 'ase> )crylic Paint 1
(acIuer thinner 1
=178 0aterproof San> Paper ;
78mmF : 47
o
PC Sanitary !lboC, S51,888
188mmF : D8
o
78mmF : D8
o
12mmF : D8
o
+%"% !lboC, Sch% 48
Page B of 236
=128 0aterproof San> Paper ;
Roller 'rush B9 C@ *an>le 1
Roller 'rush Tray 1
19 Paint 'rush 1
29 Paint 'rush 1
49 Paint 'rush 1
B. Labor:
1 5 Painter 4
2 5 (aborers 4
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
3III+ DOORS) WINDOWS - WINDOW 5AMBS - OT2ERS
A. Materials:
21 5 8%;8m : 2%18m PC ,lush Type 2oor C@ PC 3ambs, C@ 2
,ab% 78mm : 188mm 0oo>en 3amb : 8%64m : 8%64m 2
'athroom (oc6set5 Cylin>rical 2
Plastic 2oor Signage, *! . S*! 2
)crylic 0all PlaIue 1
01 5 7mm th6 Clear +lass 3aousie 0in>oC on )luminum ,rame 2
B. Labor:
1 5 Carpenter 2
1 5 (aborer 2
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM 3III
Complete )ccessories
?&ahogany or !IuiEalent *ar> 0oo>A
?B 'la>esA
Page ; of 236
3I1+ CONSTRUCTION OF SEPTIC TAN4
A. Materials:
188mm : 288mm : 488mm C*' ?$('A 241
Portlan> Cement 33
0ashe> San> 3
+raEel ?+53@4A 4
18mmF : 6%88m 2ef% Reinforcing Steel 'ars 2D
=16 +%"% Tie5Cire 7
18 pcs% 5 29 : 39 : ;< Coco (umber 48
12mm th6 : 1%28m : 2%48m #r>inary PlyCoo> 2
29 C%0% $ail 1
188mmF PC Sanitary Clean #ut )>aptor . Plug, S51,888 3
PC Pipe Cement SolEent, 488cc 1
B. Labor:
1 5 Carpenters B
2 5 &asons B
1 5 Steelman B
1 5 Plumbing B
2 5 (aborers B
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM 3I1
31+ ELECTRICAL WOR4S
A. Materials:
17)mps Safety SCitch 1
27
1; 0atts Compact ,luorescent (amp 4
Single +ang SCitch, ,lush Type C@ coEer 2
TCo +ang SCitch, ,lush Type C@ coEer 1
28mmF : 3m PC Con>uit Pipe 1
28mmF PC ,le:ible Con>uit 28
1
28mmF PC &ale )>aptor 1
28mmF PC (oc6nut 1
49 : 49 Ceiling Soc6et Cith screC 3
29 : 49 : 29 PC Utility 'o: ? *%2%A 3
49 : 49 PC 3unction 'o: ? *%2%A C@ CoEer 4
=16 +%"% Tie 0ire 1
1@49 Camri>ge @ &ica Tube 1
8%;mm : 1Dmm : ;m Polytype !lectrical Tape 1
B. Labor:
1 5 S6ille> 0or6er 2
1 5 (aborer 2
TOTAL DIRECT COST
2%8mm
2
T*0 Stran>e> 0ire
28mmF : D8
o
PC (ong SCeep !lboC
Page D of 236
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
31I+ DEMOBILIZATION WOR4S
A. Labor:
4 5 (aborers 1
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
Page 18 of 236
S U M M A R Y
SUPER1ISION
I+ MOBILIZATION
II+ 2AULING OF MATERIALS
III+ LAYOUTING - E3CA1ATION WOR4S
I1+ FORMS - SCAFFOLDING WOR4S
1+ CONCRETING WOR4S
1I+ REBAR WOR4S
1II+ MASONRY WOR4S
1III+ TRUSSES WOR4S
I3+ CEILING WOR4S
3+ ROOFING WOR4S
3I+ PLUMBING WOR4S
3II+ PAINTING WOR4S
3III+ DOORS) WINDOWS - WINDOW 5AMBS - OT2ERS
3I1+ CONSTRUCTION OF SEPTIC TAN4
31+ ELECTRICAL WOR4S
31I+ DEMOBILIZATION WOR4S
PROJECT COST
Prepare> byM Chec6e> . ReEieCe> byM
FELI3BERTO R+ CAARE) 5R+ MARIE CLAIRE C+ BONGO
Reseacher@)nalyst ) ?3%#%A #Ncer5"n5Charge
Planning . 2eEelopment Section Planning . 2eEelopment Section
CertiKe> as to )Eailability of ,un>sM Recommen>ing ProHect "mplementationM
LUIS A+ WEE ARNULFO A+ ALFONSO
2epartment &anager C 2epartment &anager
)ccounting . Treasury 2epartment &aintenance 2epartment
Page 11 of 236
PROPOSED CONSTRUCTION OF COMFORT ROOM AT TAMION
Unit Unit Co$t A.o6nt Tota7 Co$t
>ays 724%88 12,7B6%88 12,7B6%88
89):*'+,,
62D%88
783%88
126%88 8)9:(+,,
8&)(&;+,,
lot 7,888%88 7,888%88 7,888%88
:),,,+,,
278%88
288%88
78%88 :,,+,,
:):,,+,,
Page 12 of 236
>ays 31B%88 1,D82%88 1,D82%88
>ays 7,888%88 17,888%88
liters 4D%88 B,378%88 22,378%88
9;)9:9+,,
1,213%88
DB8%88
243%88 9);9'+,,
9')'*(+,,
b>%ft% 28%88 1,688%88
roll 118%88 118%88
6g% B2%88 B2%88 1,B;2%88
>ays 31B%88 2736%88
>ay 366%88 B32%88 326;%88
:),:,+,,
273%88
282%88
71%88 :,'+,,
:)::'+,,
b>%ft% 28%88 3,888%88
b>%ft% 28%88 2,148%88
b>%ft% 28%88 1,B88%88
shts% B78%88 3,888%88
6gs% B8%88 148%88
6g% 6B%88 6B%88
6gs% B2%88 368%88 18,48B%88
>ays 366%88 1,8D;%88
>ays 31B%88 1,D82%88 3,888%88
8&);,*+,,
6B8%88
736%88
134%88 8)&;,+,,
8;)*;*+,,
bags 238%88 11,2B8%88
cu%m% 1,888%88 3,888%88
cu%m% 1,888%88 7,888%88 1D,2B8%88
Page 13 of 236
>ays 366%88 1,8D;%88
>ays 366%88 1,8D;%88
>ays 366%88 1,8D;%88
>ays 366%88 1,8D;%88
>ays 366%88 1,8D;%88
>ays 31B%88 3,;84%88 D,2D4%88
9():';+,,
1,42;%88
1,143%88
2;6%88 9)(:*+,,
&8);98+,,
pcs% 248%88 11,B68%88
pcs% 167%88 D,D88%88
6gs% 67%88 D18%88 22,7B8%88
>ays 366%88 1,8D;%88
>ays 31B%88 1,D82%88 3,888%88
9:):*,+,,
1,2BD%88
1,823%88
276%88 9)::(+,,
9()89(+,,
pcs% 14%88 6,;B4%88
pcs% 167%88 7,447%88
6gs% 67%88 138%88
bags 238%88 4,688%88
cu%m% 1,888%88 2,888%88 1D,84D%88
>ays 366%88 B32%88
>ays 31B%88 1,26;%88 2,888%88
98),;<+,,
pcs% 1;%88 342%88
pcs% 167%88 ;27%88
bags 238%88 468%88
bags 38%88 1;8%88 1,;8B%88
>ay 366%88 366%88
Page 14 of 236
>ay 31B%88 31B%88 6;3%88
9);<,+,,
bags 238%88 7,2D8%88
cu%m% 1,388%88 7,288%88 18,4D8%88
>ays 366%88 B32%88
>ays 31B%88 1,26;%88 2,888%88
89);<,+,,
pcs% 1B%88 2,8D1%88
pcs% 1B%88 6,64B%88
pcs% 12%88 2,;32%88
bags 238%88 1,178%88
6g% 1,388%88 1,388%88
pac6s 6;%88 744%88
pcs% 181%88 282%88
pcs% 46%88 36;%88 17,134%88
>ays 366%88 2,762%88
>ays 31B%88 4,43;%88 B,888%88
>ays 388%88 2,188%88 2,188%88
9;)9&;+,,
',)9'&+,,
3,813%88
2,411%88
683%88 '),9*+,,
'')9<,+,,
b>%ft% 32%88 1,2;8%88
b>%ft% 32%88 2,84;%88
pcs% 68%88 B28%88
pcs% 48%88 4;8%88
pc% 1,;88%88 1,;88%88
6gs% B2%88 144%88 6,4B2%88
>ays 366%88 1,8D;%88
>ays 31B%88 1,D82%88 3,888%88
Page 17 of 236
<);*9+,,
4B4%88
3BD%88
D7%88 <;(+,,
8,);9,+,,
shts% 3;8%88 2,668%88
pcs% 2;8%88 3,D28%88
pcs% 1;8%88 2,;;8%88
b>%ft% 32%88 3,B44%88
6gs% B2%88 144%88
6gs% 6B%88 134%88
6gs% D;%88 2D4%88 13,BB6%88
>ays 366%88 1,8D;%88
>ays 31B%88 D71%88 2,84D%88
8:)(9:+,,
BD1%88
633%88
17;%88 8):(9+,,
8*);,*+,,
shts% 7;8%88 B,748%88
pcs% 748%88 1,8;8%88
pcs% 748%88 2,168%88
6gs% 67%88 138%88
b>%ft% 32%88 2,;16%88
6g% B2%88 B2%88 13,BD;%88
>ays 366%88 B32%88
>ays 31B%88 634%88 1,366%88
8:)8';+,,
B7;%88
68B%88
172%88 8):8*+,,
8')'(8+,,
Page 16 of 236
pcs% 27;%88 716%88
pcs% ;1%88 162%88
pcs% 166%88 4D;%88
pcs% 1;6%88 3B2%88
pcs% 1;6%88 3B2%88
pcs% 78%88 188%88
pcs% 184%88 624%88
pcs% 18B%88 214%88
pcs% 118%88 338%88
pcs% 118%88 338%88
pcs% 416%88 1,664%88
pcs% B77%88 2,267%88
pcs% 414%88 1,242%88
pcs% 16%88 12;%88
pcs% 18%88 78%88
pcs% 17%88 218%88
pcs% 3D1%88 1,D77%88
pcs% 22%88 118%88
units 3,DD8%88 B,D;8%88
units 2,417%88 4,;38%88
pcs% 2B8%88 748%88
pcs% 168%88 328%88
pcs% 1;D%88 3B;%88
units 288%88 488%88
pcs% 7;%88 116%88
cans 1;B%88 B4;%88 26,474%88
>ays 366%88 1,464%88
>ays 31B%88 2,736%88 4,888%88
&,);:;+,,
1,723%88
1,21;%88
387%88 &),;'+,,
&&):,,+,,
gals% 4;7%88 DB8%88
gals% B7D%88 7,313%88
gals% 4DD%88 DD;%88
gals% 424%88 ;4;%88
gals% D87%88 6,337%88
Irt% ;6B%88 ;6B%88
pints 128%88 248%88
pint 128%88 128%88
pint 128%88 128%88
pint 128%88 128%88
gal% 426%88 426%88
shts% 17%88 128%88
Page 1B of 236
shts% 17%88 128%88
pc% 6;%88 6;%88
pc% 38%88 38%88
pc% 1;%88 1;%88
pc% 27%88 27%88
pc% 7;%88 7;%88 16,BD6%88
>ays 366%88 1,464%88
>ays 31B%88 2,736%88 4,888%88
9,)*<'+,,
1,848%88
;32%88
28;%88 9),(,+,,
99)(*'+,,
units 2,43;%88 4,;B6%88
units 1,288%88 2,488%88
sets 632%88 1,264%88
units 1,888%88 2,888%88
unit 2,888%88 2,888%88
sets B78%88 1,788%88 14,848%88
>ays 366%88 B32%88
>ays 31B%88 634%88 1,366%88
8:);,'+,,
BB8%88
616%88
174%88 8):;,+,,
8')<;'+,,
Page 1; of 236
pcs% 14%88 3,3B4%88
bags 238%88 B,7D8%88
cu%m% 1,888%88 3,888%88
cu%m% 1,388%88 1,388%88
cu%m% 1,888%88 4,888%88
pcs% 167%88 4,B;7%88
6gs% 67%88 327%88
b>%ft% 28%88 ;88%88
pcs% B78%88 1,788%88
6g% B8%88 B8%88
pcs% ;1%88 243%88
pcs% 1;6%88 77;%88
pcs% D83%88 2,B8D%88
can 1;B%88 1;B%88 38,441%88
>ays 366%88 2,762%88
>ays 366%88 7,124%88
>ays 366%88 2,762%88
>ays 366%88 2,762%88
>ays 31B%88 4,43;%88 1B,24;%88
;*)'(<+,,
2,3;4%88
1,D8;%88
4BB%88 ;)*'<+,,
:9);:(+,,
pc% 718%88 718%88
mtrs% 2D%88 B27%88
pcs% 168%88 648%88
pc% 64%88 12;%88
pc% 187%88 187%88
pc% ;2%88 ;2%88
mtrs% ;%88 168%88
pc% 16%88 16%88
pc% 7%88 7%88
pc% 3%88 3%88
pcs% 2B%88 ;1%88
pcs% 28%88 68%88
pcs% 27%88 188%88
6g% 67%88 67%88
mtrs% 18%88 18%88
pc% 27%88 27%88 2,B17%88
>ays 3D4%88 B;;%88
>ays 31B%88 634%88 1,422%88
;)8&*+,,
Page 1D of 236
28B%88
167%88
41%88 ;8&+,,
;)::,+,,
>ay 31B%88 1,26;%88 1,26;%88
8)9'(+,,
63%88
71%88
13%88 89*+,,
8)&<:+,,
Page 28 of 236
S U M M A R Y
P% 8&)(&;+,,
P% :):,,+,,
P% 9')'*(+,,
P% :)::'+,,
P% 8;)*;*+,,
P% &8);98+,,
P% 9()89(+,,
P% '')9<,+,,
P% 8,);9,+,,
P% 8*);,*+,,
P% 8')'(8+,,
P% &&):,,+,,
P% 99)(*'+,,
P% 8')<;'+,,
P% :9);:(+,,
P% ;)::,+,,
P% 8)&<:+,,
Php 368,387.00
)pproEe> byM
MARLI ACOSTA#DE FIESTA
#Ncer5"n5Charge
Planning . 2esign 2iEision
)pproEe> for ProHect "mplementationM
LEONARDO REY D+ 1AS/UEZ
+eneral &anager
Pilar St%, Zamboanga City
GANTT C2ART
PRO5ECT : PROPOSED CONSTRUCTION OF COMFORT ROOM AT TAMION
Project Co$t : P% &'()&(*+,,
Project D6ration :
Mano=er Re>6ire.ent$ :
Work Item Amounts
SUP!R"S"#$ PhP 13,;34%88
"% &#'"("Z)T"#$ PhP 7,788%88
""% *)U("$+ #, &)T!R")(S PhP 26,6B;%88
"""% ()-#UT"$+ . !/C))T"#$ 0#R1S PhP 7,776%88
"% ,#R&S . SC),,#(2"$+ 0#R1S PhP 14,B4B%88
% C#$CR!T"$+ 0#R1S PhP 31,421%88
"% R!')R 0#R1S PhP 2;,12;%88
""% &)S#$R- 0#R1S PhP 66,2D8%88
"""% TRUSS!S 0#R1S PhP 18,428%88
"/% C!"("$+ 0#R1S PhP 1B,48B%88
/% R##,"$+ 0#R1S PhP 16,6;1%88
/"% P(U&'"$+ 0#R1S PhP 33,788%88
/""% P)"$T"$+ 0#R1S PhP 22,;B6%88
/"""% 2##RS, 0"$2#0S . 0"$2#0 3)&'S . #T*!RS PhP 16,D46%88
/"% C#$STRUCT"#$ #, S!PT"C T)$1 PhP 72,47;%88
/% !(!CTR"C)( 0#R1S PhP 4,778%88
/"% 2!&#'"("Z)T"#$ 0#R1S
PhP 1,3D7%88
TOTAL PRO5ECT COST Php 368,387.00
CAS2 OUTLAY RE/UIREMENT
TARGETED COMPLETION T2IS PERIOD
COMMULATI1E COMPLETION TO DATE
Prepare> byM ReEieCe> . Chec6e> byM
Researcher@)nalyst ) ?3%#%A #Ncer5"n5Charge
T=ent0#!o6r ?24A Ca7en?ar Da0$
8, Mano=er ?15!ngineering )ssistant, 45(aborers, 15Steelman, 15Carpenter, 15&ason, 15Plumber, . 15PainterA
GANTT C2ART
Upper Tamion, itali, Zamboanga City
P% &'()&(*+,,
Amounts % Pere!te"
C A L E N D A R D A Y S
1 2 3 4 7 6 B ; D 18 11 12 13
PhP 13,;34%88 3%B6O =======================================
PhP 7,788%88 1%4DO ======
PhP 26,6B;%88 B%24O =========
PhP 7,776%88 1%71O ======
PhP 14,B4B%88 4%88O =========
PhP 31,421%88 ;%73O =========
PhP 2;,12;%88 B%64O =========
PhP 66,2D8%88 1B%DDO ===============
PhP 18,428%88 2%;3O =========
PhP 1B,48B%88 4%B3O ======
PhP 16,6;1%88 4%73O ======
PhP 33,788%88 D%8DO
PhP 22,;B6%88 6%21O
PhP 16,D46%88 4%68O
PhP 72,47;%88 14%24O
PhP 4,778%88 1%24O
PhP 1,3D7%88
8%3;O
Php 368,387.00 8,,@
&'()&(*+,,
8,,+,,@
8,,+,,@
Recommen>ing
)pproEe> byM ProHect "mplementationM
MARLI ACOSTA # DE FIESTA ARNULFO A+ ALFONSO
#Ncer5"n5Charge 2epartment &anager
Planning . 2eEelopment Section Planning . 2esign 2iEision &aintenance 2epartment
8, Mano=er ?15!ngineering )ssistant, 45(aborers, 15Steelman, 15Carpenter, 15&ason, 15Plumber, . 15PainterA
14 17 16 1B 1; 1D 28 21 22 23 24 27 26 2B 2; 2D 38
=================================
=====================
===
============
============
======
=====================
======
===
&'()&(*+,,
8,,+,,@
8,,+,,@
Recommen>ing
ProHect "mplementationM )pproEe> for ProHect "mplementationM
ARNULFO A+ ALFONSO LEONARDO REY D+ 1AS/UEZ
2epartment &anager +eneral &anager
&aintenance 2epartment
?15!ngineering )ssistant, 45(aborers, 15Steelman, 15Carpenter, 15&ason, 15Plumber, . 15PainterA
Page 24 of 236 Price 2atabase as of September, 2812
Project :
Location :
Scoe o! Wor" :
SUP!R"S"#$
"% ()-#UT"$+ . !/C))T"#$ 0#R1S
""% ,#R&S . SC),,#(2"$+ 0#R1S
"""% C#$CR!T"$+ 0#R1S
"% R!')R 0#R1S
% &)S#$R- 0#R1S
"% P(U&'"$+ 0#R1S
""% ST!!(0#R1S
Co$t o! Project : P% ;,):,8+,,
Ite. De$crition
SUPER1ISION
1 # !ngineering )ssistant
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF SUPER1ISION
I+ LAYOUTING - E3CA1ATION WOR4S
A. Materials:
4 pcs% 5 29 : 49 : 18< Coco (umber
1 pcs% 5 29 : 39 : 18< Coco (umber
=188 $ylon Chor>
49 C%0% $ail
B. Labor:
1 5 Carpenter
2 5 (aborers
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
PROPOSED ONE UNIT COMMUNAL FAUCET ?ST)$2 P#STA
TOTAL COST OF ITEM I
II+ FORMS - SCAFFOLDING WOR4S
A. Materials:
3 pcs% 5 29 : 29 : 6< Coco (umber
B pcs% 5 29 : 29 : ;< Coco (umber
6 pcs% 5 29 : 49 : 6< Coco (umber
12mm th6% / 1%28m : 2%48m #r>inary PlyCoo>
29 C%0% $ail
49 C%0% $ail
B. Labor:
1 5 Carpenter
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM II
III+ CONCRETING WOR4S
A. Materials:
Portlan> Cement
0ashe> San>
+raEel ?+53@4A
B. Labor:
1 5 &ason@Steelman
1 5 Carpenter
1 5 Plumber
2 5 (aborers
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
TOTAL COST OF ITEM III
I1+ REBAR WOR4S
A. Materials:
18mmF : 6%88m 2RS'
*ac6saC 'la>e
=16 +%"% Tie5Cire
B. Labor:
1 5 &ason@Steelman
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
1+ MASONRY WOR4S
A. Materials:
188mmF +raEel
0ashe> San>
B. Labor:
1 5 &ason@Steelman
1 5 (aborer
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
1I+ PLUMBING WOR4S
A. Materials:
12mm%F : 63mm% 'rass Tail Piece
12mm%F 'rass Safety alEe, C@ (oc6 *ea> ?1ey TypeA
12mm%F 'rass 'all alEe, C@ (oc6 0ing
1Dmm%F : 12mm% )$S" '16%3 Class 178 St>% +%"% Re>ucer
1Dmm%F 'rass Single )>aptor, Pac6 3oint@Clamp Type
12mm%F )$S" '16%3 Class 178 St>% +%"% Coupling
12mm%F : 12mm%F )$S" '16%3 Class 178 St>% +%"% Tee
12mm%F 'rass ,aucet *ose 'ibb
12mm%F : B7mm% )ST& )735D8) +%"% $ipple ?Stan>ar> 'SP Threa>, 'oth !n>sA
12mm%F : 78mm% )ST& )735D8) +%"% $ipple ?Stan>ar> 'SP Threa>, 'oth !n>sA
12mm%F : 1%88m% )ST& )735D8) +%"% $ipple ?Stan>ar> 'SP Threa>, 'oth !n>sA
12mm%F 0ater &eter
27mm : 18%88m TeLon Tape
188mm : 188mm Stainless Steel C5CoEer ,loor 2rain
78mm%F : 68%88m P%!% Pipe Tubing, S2R511
B. Labor:
1 5 Plumber
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
12mm%F : D8
o
)$S" '16%3 Class 178 St>% +%"% !lboC
Page 2B of 236 Price 2atabase as of September, 2812
&"SC!(()$!#US !/P!$S!S
1II+ STEELWOR4S
A. Materials:
6mm% th6 : 78mm% : 78mm% : 6%88m )ngle 'ar
6mm% th6 : 27mm% : 6%88m ,lat 'ar
6811 0el>ing Ro>
B. Labor:
1 5 0el>er
C. Equipment Rental
1 5 Unit 0el>ing &achine
TOTAL DIRECT COST
#!R*!)2 !/P!$S!S
P*-S"C)( C#$T"$+!$C"!S
&"SC!(()$!#US !/P!$S!S
Page 2; of 236 Price 2atabase as of September, 2812
S U M M A R Y
SUPER1ISION
I+ LAYOUTING - E3CA1ATION WOR4S
II+ FORMS - SCAFFOLDING WOR4S
III+ CONCRETING WOR4S
I1+ REBAR WOR4S
1+ MASONRY WOR4S
1I+ PLUMBING WOR4S
1II+ STEELWOR4S
PROJECT COST
Prepare> byM Chec6e> . ReEieCe> byM
Reseacher@)nalyst ) ?3%#%A Principal !ngineer C
Recommen>ing ProHect "mplementationM
ARNULFO A+ ALFONSO
2epartment &anager
Page 2D of 236 Price 2atabase as of September, 2812
/t0+ Unit Unit Co$t A.o6nt Tota7 Co$t
; >ays 724%88 4,1D2%88 4,1D2%88
;)8<9+,,
218%88
16;%88
42%88 ;9,+,,
;)'89+,,
2B b>%ft% 21%88 76B%88
7 b>%ft% 21%88 187%88
1 roll 118%88 118%88
1 6g% 71%88 71%88 ;33%88
1 >ay 366%88 366%88
1 >ay 341%88 6;2%88 1,84;%88
8)((8+,,
D4%88
B7%88
1D%88 8((+,,
9),'<+,,
6 b>%ft% 21%88 126%88
1D b>%ft% 21%88 3DD%88
24 b>%ft% 21%88 784%88
1 sht% B78%88 B78%88
1 6g% 74%88 74%88
2 6gs% 71%88 182%88 1,D37%88
2 >ays 366%88 B32%88 B32%88
9)''*+,,
133%88
18B%88
2B%88 9'*+,,
9)<&;+,,
16 bags 237%88 3,B68%88
1 cu%m% 1,888%88 1,888%88
2 cu%m% 1,888%88 2,888%88 6,B68%88
2 >ays 366%88 B32%88
2 >ays 366%88 B32%88
2 >ays 366%88 B32%88
2 >ays 341%88 1,364%88 3,768%88
8,)&9,+,,
1,832%88
413%88
183%88 8):;(+,,
88)('(+,,
13 pcs% 167%88 2,147%88
3 pcs% 73%88 17D%88
4 6gs% 67%88 268%88 2,764%88
1 >ay 366%88 366%88 366%88
9)<&,+,,
2D3%88
11B%88
2D%88 ;&<+,,
&)&'<+,,
1 cu%m% BD7%88 BD7%88
8%28 cu%m% 1,888%88 288%88 DD7%88
1 >ay 366%88 366%88
1 >ay 341%88 341%88 B8B%88
8)*,9+,,
1B8%88
6;%88
1B%88 9::+,,
8)<:*+,,
2 pcs% 66%88 132%88
7 pcs% 1B%88 ;7%88
1 pc% 273%88 273%88
1 pc% 21D%88 21D%88
1 pc% 11%88 11%88
1 pc% 278%88 278%88
3 pcs% D%88 2B%88
1 pc% 17%88 17%88
2 pcs% 13;%88 2B6%88
2 pcs% 33%88 66%88
2 pcs% 22%88 44%88
1 pc% 118%88 118%88
1 pc% ;;%88 ;;%88
1 pc% 448%88 448%88
1 pc% 1,B28%88 1,B28%88
4 pcs% 2;%88 112%88
1 pc% 1;D%88 1;D%88
28 mtrs% 126%88 2,728%88 6,77B%88
1 >ay 366%88 366%88 366%88
6,D23%88
346%88
2BB%88
6D%88 6D2%88
*)'8:+,,
1 pc% 1233%88 1,233%88
1 pc% B4;%88 B4;%88
18 pcs% 7%88 78%88 2,831%88
1 >ay 366%88 366%88 366%88
1 >ay 3,12;%88 3,12;%88 3,12;%88
7,727%88
2B6%88
221%88
77%88 772%88
'),**+,,
S U M M A R Y
P% ;)'89+,,
P% 9),'<+,,
P% 9)<&;+,,
P% 88)('(+,,
P% &)&'<+,,
P% 8)<:*+,,
P% *)'8:+,,
P% '),**+,,
Php #0,$0%.00
)pproEe> byM
MARLI ACOSTA#DE FIESTA
#Ncer5"n5Charge
+eneral &anager
GANTT C2ART
PRO5ECT : PROPOSED CONSTRUCTION OF COMFORT ROOM AT TAMION
Project Co$t : P% &&<)<',+,,
Project D6ration :
Work Item Amounts
SUP!R"S"#$ PhP 13,;34%88
"% &#'"("Z)T"#$ PhP 7,788%88
""% *)U("$+ #, &)T!R")(S PhP 24,7;6%88
"""% ()-#UT"$+ . !/C))T"#$ 0#R1S PhP 2,B66%88
"% ,#R&S . SC),,#(2"$+ 0#R1S PhP 12,677%88
% C#$CR!T"$+ 0#R1S PhP 2B,D11%88
"% R!')R 0#R1S PhP 2B,21D%88
""% &)S#$R- 0#R1S PhP 61,721%88
"""% TRUSS!S 0#R1S PhP ;,B86%88
"/% C!"("$+ 0#R1S PhP 1B,187%88
/% R##,"$+ 0#R1S PhP 17,D;3%88
/"% P(U&'"$+ 0#R1S PhP 32,6D8%88
/""% P)"$T"$+ 0#R1S PhP 28,DDD%88
/"""% 2##RS, 0"$2#0S . 0"$2#0 3)&'S . #T*!RS PhP 16,278%88
/"% C#$STRUCT"#$ #, S!PT"C T)$1 PhP 4B,7BB%88
/% !(!CTR"C)( 0#R1S PhP 3,;73%88
/"% 2!&#'"("Z)T"#$ 0#R1S
PhP ;87%88
TOTAL PRO5ECT COST Php 33&,&60.00
Researcher@)nalyst ) ?3%#%A Principal !ngineer C
' Mano=er ?15!ngineering )ssistant, 15Steelman, 15Carpenter, 15&ason, 15Plumber, . 15PainterA
GANTT C2ART
Upper Tamion, itali, Zamboanga City
P% &&<)<',+,,
Amounts % Pere!te"
1 2 3 4 7 6 B ; D 18 11 12 13
PhP 13,;34%88 4%8BO =======================================
PhP 7,788%88 1%62O ======
PhP 24,7;6%88 B%23O =========
PhP 2,B66%88 8%;1O ======
PhP 12,677%88 3%B2O =========
PhP 2B,D11%88 ;%21O =========
PhP 2B,21D%88 ;%81O =========
PhP 61,721%88 1;%18O ===============
PhP ;,B86%88 2%76O =========
PhP 1B,187%88 7%83O ======
PhP 17,D;3%88 4%B8O ======
PhP 32,6D8%88 D%62O
PhP 28,DDD%88 6%1;O
PhP 16,278%88 4%B;O
PhP 4B,7BB%88 13%DDO
PhP 3,;73%88 1%13O
PhP ;87%88
8%24O
Php 33&,&60.00 8,,@
&&<)<',+,,
8,,+,,@
8,,+,,@
Recommen>ing
)pproEe> byM ProHect "mplementationM
MARLI P+ ACOSTA#DE FIESTA ARNULFO A+ ALFONSO
#Ncer5"n5Charge 2epartment &anager
Planning . 2eEelopment Section Planning . 2esign 2iEision &aintenance 2epartment
' Mano=er ?15!ngineering )ssistant, 15Steelman, 15Carpenter, 15&ason, 15Plumber, . 15PainterA
14 17 16 1B 1; 1D 28 21 22 23 24 27 26 2B 2; 2D 38
=================================
=====================
===
============
============
======
=====================
======
===
&&<)<',+,,
8,,+,,@
8,,+,,@
Recommen>ing
ProHect "mplementationM )pproEe> for ProHect "mplementationM
ARNULFO A+ ALFONSO LEONARDO REY D+ 1AS/UEZ
2epartment &anager +eneral &anager
GANTT C2ART
PRO5ECT : PROPOSED ONE UNIT COMMUNAL FAUCET ASTAND POSTB
Location :
Project Co$t : P% ;,),('+,,
Project D6ration :
Work Item Amounts
SUP!R"S"#$ PhP 4,612%88
"% ()-#UT"$+ . !/C))T"#$ 0#R1S PhP 2,86D%88
""% ,#R&S . SC),,#(2"$+ 0#R1S PhP 2,D34%88
"""% C#$CR!T"$+ 0#R1S PhP 11,;6;%88
"% R!')R 0#R1S PhP 3,36D%88
% &)S#$R- 0#R1S PhP 1,D7B%88
"% P(U&'"$+ 0#R1S PhP B,288%88
""% ST!!(0#R1S PhP 6,8BB%88
TOTAL PRO5ECT COST Php #0,086.00
Researcher@)nalyst ) ?3%#%A #Ncer5"n5Charge
EiC%t ?;A Ca7en?ar Da0$
( Mano=er ?15!ngineering )ssistant, 25(aborers, 15&ason@Steelman, 15Carpenter, . 15PlumberA
PROPOSED ONE UNIT COMMUNAL FAUCET ASTAND POSTB
% Pere!te"
1 2 3 4 7 6 B ; D 18
11%71O ========================
7%16O ===
B%32O ======
2D%61O ======
;%48O ===
4%;;O ===
1B%D6O ===
17%16O ===
8,,@
;,),('+,,
8,,+,,@
8,,+,,@
Recommen>ing
)pproEe> byM ProHect "mplementationM )pproEe> for ProHect "mplementationM
MARLI ACOSTA # DE FIESTA ARNULFO A+ ALFONSO LEONARDO REY D+ 1AS/UEZ
#Ncer5"n5Charge 2epartment &anager C +eneral &anager
Planning . 2esign 2iEision &aintenance 2epartment
?15!ngineering )ssistant, 25(aborers, 15&ason@Steelman, 15Carpenter, . 15PlumberA
+eneral &anager
Page 48 of 236
Project: CONSTRUCTION OF STEEL SUSPENSION FOOTBRIDGE AND SLOPE PROTECTION
Location: Canucutan, Upper Pasonanca ?"nta6eA, Zamboanga City
PR!P)R!2 '- M FELI3BERTO R+ CAARE) 5R+
ITEM NO+ D E S C R I P T I O N
I+ CLEARING - GRABBING WOR4S
/UANTITY D ;'*+,, S/+M
SCOPE OF WOR4:
1% Cutting of trees ?Chere aPecte> areasA
2% RemoEal of other elements that Cill >istrupt the construction actiEities
Clearing an> +rabbing
Note: Includes labor and equipment
II+ LAYOUT AND E3CA1ATION
/UANTITY D 8;8+9& CU+M
SCOPE OF WOR4:
1% Column ,ootings
2% Concrete (an>ing Pa>
3% 2ea>man
4% Riprap ?'ase ,oun>ationA
TOTAL 1OLUME D
A. '(ter)(*s+
16pcs%5 29 : 39 : 12< Coco (umber
32pcs%5 29 : 49 : ;< Coco (umber
=188 $ylon Chor>
49 C%0% $ail
B. ,(-or+
18 (aborers
SurEeyor
Page 41 of 236
1 Carpenter
III+ EMBAN4MENT WOR4S
Note: !se Fillin" Materials #or bac$%ll&
/UANTITY D ((+,, CU+M
SCOPE OF WOR4:
'ac6Kll for Column ,ootings
'ac6Kll for 2ea>man
A.
,illing &aterials ?(oose olumeA
B. ,(-or+
18 (aborers
C. E.u)pment Rent(*+
1 Unit Tamper Rammer ?C@ fuel, C@o operatorA
'(ter)(*s+ '() *+rin$a"e Factor&
Page 42 of 236
I1+ REINFORCING STEEL
/UANTITY D ')&;8+&; 4GS
SCOPE OF WOR4:
1% Column ,ootings
2% Columns
3% 'eams . Parapet
4% Concrete Pa> (an>ing
7% Concrete Stairs
6% 2ea>man
A. '(ter)(*s+
8+ COLUMN FOOTINGS
28mm F : B%78m 2ef% Reinforcing Steel 'ars, +ra>e 48
28mm F : 6%88m 2ef% Reinforcing Steel 'ars, +ra>e 48
*ac6saC 'la>e
=16 +" Tie 0ire
9+ COLUMNS
*ac6saC 'la>e
=16 +" Tie 0ire
&+ BEAMS - PARAPET
28mm F : B%7m 2ef% Reinforcing Steel 'ars, +ra>e 48
*ac6saC 'la>e
=16 +" Tie 0ire
;+ CONCRETE PAD LANDING
*ac6saC 'la>e
=16 +" Tie 0ire
:+ CONCRETE STAIRS
*ac6saC 'la>e
=16 +" Tie 0ire
'+ DEADMAN
Page 43 of 236
*ac6saC 'la>e
=16 +" Tie 0ire
B. E.u)pment Rent(*+
1 Unit 'ar Cutter
C. ,(-or+
18 2 Steelman
2 0el>er
4 &ason
2 Carpenter
1+ STRUCTURAL CONCRETE
/UANTITY D '<+,' CU+M
SCOPE OF WOR4:
1% Column ,ootings
2% Columns
3% 'eams
4% Parapet
7% Sa>>le 'ase
6% 2ea>man
B% Concrete Pa> (an>ing
;% Stairs
TOTAL 1OLUME D
Page 44 of 236
A. '(ter)(*s+
8+ COLUMN FOOTINGS
2 units ?4%27m : 2%B7m : 8%78mA
Portlan> Cement
0ashe> San>
+raEel ?+51A
+raEel 'e>>ing ?+54A
9+ COLUMNS
4 units ?8%68 : 8%48 : ;%77mA
Portlan> Cement
0ashe> San>
+raEel ?+51A
;+ BEAMS) SADDLE BASE - PARAPET
'15 2 units ?8%37m : 8%78m : 1%27mA
'25 2 units ?8%37m : 8%37m : 1%27mA
Parapet
Sa>>le 'ase
Portlan> Cement
0ashe> San>
+raEel ?+51A
:+ DEADMAN
2&5 2 units ?3%7m : 3m : 8%68mA
2&5 2 units ?2%7m : 3m : 2mA
Portlan> Cement
0ashe> San>
+raEel ?+51A
'+ CONCRETE PAD LANDING
CP(5 2 units ?2%4m : 1%7m : 8%27mA
Portlan> Cement
0ashe> San>
+raEel ?+51A
*+ CONCRETE STAIRS
/o*ume D
/o*ume D
/o*ume D
/o*ume D
/o*ume D
/o*ume D
Page 47 of 236
Portlan> Cement
0ashe> San>
+raEel ?+51A
B. ,(-or+
2 Carpenters
2 0el>ers
4 &asons
2 Steelman
18 (aborers
C. E.u)pment Rent(* 0 1ue*+
2 Units 'agger &i:er
2 Units Concrete ibrator
Premium +asoline
1I+ FORMS - SCAFFOLDINGS
/UANTITY D *<+:, S/+M
A. '(ter)(*s+
ScaPol>ing
48pcs%5 29 : 49 : 12< Coco (umber
128pcs%5 29 : 39 : 18< Coco (umber
49 C%0% $ail
,orms
12mm% Th6 : 1%28m : 2%48m #r>inary PlyCoo>
BDpcs%5 29 : 39 : 18< Coco (umber
68pcs%5 29 : 49 : 12< Coco (umber
Page 46 of 236
29 C%0% $ail
49 C%0% $ail
B. ,(-or+
2 Carpenters
2 (aborers
1II+ STEEL WOR4S
/UANTITY D ''+9; S/+M

SCOPE OF WOR4:
1% Stringer an> Transom Connection
2% 0ire Cable
3% Cyclone 0ire "nstallation
4% Steel ,loor Slab
7% Sa>>le
A. '(ter)(*s+
8+ STRINGER - TRANSOM CONNECTION
;%2mm% Th6 : 188mm : 43%Bmm : 6%88m C5Channel ?StringerA
;mm% Th6 : 178mm : 72mm : 6%88m C5Channel ?TransomA
6mm% Th6 : B7mm : B7mm : 6%88m )ngle 'ar
12mm%F : 78mm% *e:% *ea> Stainless 'olts C@ $ut . 0ashers
12mm%F : 288mm% Concrete 'ent )nchor 'olts C@ $ut . 0ashers
in accor>ance to )ST& )36
12mm%F : B3mm : 278mm Zinc Plate> Roun> 'en> U5'olt
C@ $ut . 0ashers ?*igh Tensile StrengthA
16mm%F : 6%88m Plain Roun> 'ar
1Dmm%F +%"% *oo6 . !ye Turnbuc6le
9+ WIRE CABLE
2%1% &ain Cable
32mm%F : 6 : 1D Class, !"PS, "0RC, +alEaniGe> 0ire Rope
32mm%F +%"% !:tra *eaEy 0ire Rope Thimbles
32mm%F +%"% 0ire Rope Clip, *eaEy 2uty
3;mm%F P%!% Pipe Tubing, S2R 11
2%2% Suspen>er Cable
12mm%F : 6 : 1D Class, !"PS, "0RC, +alEaniGe> 0ire Rope
TOTAL AREA Q
Page 4B of 236
12mm%F +%"% !:tra *eaEy 0ire Rope Thimbles
6mm% Th6 : B7mm : 6%88m ,lat 'ar
16mm%F +%"% !ye . !ye Turnbuc6le
1Dmm%F : 78mm *igh Strength *e:% *ea> Stainless 'olt
C@ $ut . 0ashers ?,ully Threa>e>A
3%3% *an> Rail Cable
16mm%F : 6 : 1D Class, !"PS, +alEaniGe> "ron ,iber Core 0ire Rope
78mm%F P%!% Pipe Tubing, S2R 11
6mm% Th6 : 78mm : 6%88m ,lat 'ar
&+ CYCLONE WIRE INSTALLATION
3%1% &ain 'ri>ge
=18 : 1%28m : 18%88mtrs@roll, C@ 78mm : 78mm &esh
+%"% "nterlin6@ Cyclone 0ire
3%2% Stair
78mm%F : 6%88m% +%"% Pipe, )ST& )735D8) *eaEy +auge
=18 : 1%28m : 18%88mtrs@roll, C@ 78mm : 78mm &esh
+%"% "nterlin6@ Cyclone 0ire
;+ STEEL FLOOR SLAB
1%28m : 2%48m : 6mm th6% Stan>ar> !:pan>e> &etal &esh, 34mm%
: 137%48mm% &esh #pening, C@ 6mm th6 : Dmm Ci>th Stran>
2imension
4mm% Th6 : 27mm : 27mm : 6%88m )ngle 'ar
:+ SADDLE
27mm% Th6 : 1%28m : 2%48m Plain Steel Plate in accor>ance to
)ST& )36 Steel Plate
1Dmm%F : 388mm 'ent )nchor 'olts in accor>ance to )ST& ,1774536,
C@ $ut . 0ashers
6811 0el>ing Ro>
Page 4; of 236
48mm%F : 278mm *eaEy *e:% Structural 'olts in accor>ance to
)ST& )327
B. ,(-or+
2 Carpenters
2 0el>ers
4 &asons
2 Steelman
18 (aborers
C. E.u)pment Rent(*21ue*+
)cetylene ?content onlyA
"n>ustrial #:ygen ?content onlyA
1 Unit 0el>ing &achine
1 Unit Chain *oist
)cetylene Cutting #utKt
1 Unit Spee> Cutter
2 Units 0ire Rope +rip@Pull (ifting &achines
1III+ SLOPE PROTECTION WOR4S
/UANTITY D :&+8, CU+M
SCOPE OF WOR4:
1% 'ase ,oun>ation
2% 0all
A. '(ter)(*s+
8+ BASE FOUNDATION
Portlan> Cement
0ashe> San>
+raEel ?+51A
16mm%F : 6%88m 2ef% Reinforcing Steel 'ar
=16 +%"% Tie5Cire
9+ WALL
188mm%F +raEel
Portlan> Cement
0ashe> San>
12mm%F : 6%88m 2ef% Reinforcing Steel 'ar
=16 +%"% Tie5Cire
Page 4D of 236
B. ,(-or+
2 Carpenters
2 &asons
; (aborers
I3+ MASONRY WOR4S
Note: Also includes ,lasterin" -or$s&
/UANTITY D &;+;, S/+M

SCOPE OF WOR4:
1% Columns
2% 'eams
3% Parapet
A. '(ter)(*s+
Portlan> Cement
San> ?for plasteringA
C. ,(-or+
2 &asons
2 (aborers
PLASTERING WOR4S ?16mm thic6 on each si>eA
Page 78 of 236
3+ PAINTING WOR4S
/UANTITY D &8,+:& S/+M

SCOPE OF WOR4:
1% Transom
2% Stringers
3% Tension Ro>
4% Transom StiPener
7% Suspen>er ,astener
6% *an>rail ?main bri>geA
B% "nterlin6 2oCel
;% ,loor !>ger
D% +%"% Pipe *an>rail
18% Cyclone 0ire
11% !:pan>e> ,loor &esh
12% Columns
13% 'eams
14% Parapet
17% Steel Plate
A. '(ter)(*s+
Concrete $eutraliGer
,lat (ate: 0hite
&asonry Putty
(ate: 0hite ?Semi5+lossA
Thalo 'lue (ate: Tinting Color ?1 liter@canA
(ampblac6 (ate: Tinting Colors ?1 liter@canA
&etal !tching Solution
&etal Primer
Juic6 2ry !namel S6y 'lue
Juic6 2ry !namel SilEer ,inish )luminum Paint
29 Paint 'rush
49 Paint 'rush
19 Paint 'rush
Paint Roller C@ *an>le . Tray
B. ,(-or+
1 Painter
2 (aborers
Page 71 of 236
3I+ DEMOBILIZATION
Page 72 of 236
CONSTRUCTION OF STEEL SUSPENSION FOOTBRIDGE AND SLOPE PROTECTION
2!S"+$)T"#$M R!S!)RC*!R@ )$)(-ST )
UNIT /TY+ UNIT COST AMOUNT
sI%m% 46B 48%88 1;,6;8%88
3IRECT COST %8,680.00
I43IRECT COST
.CM 1,;6;%88
C.N/RAC/.R0* ,R.FI/ 2,242%88
C.N/RAC/.R0* /A1 2,B37%88
TOTA, COST 1OR ITE' I 9:):9:+,,
5n)t !ost per s..m. 46%3;
cu%m% 63%11
cu%m% 2%72
cu%m% B7%68
cu%m% 3%D8
c6+.+ 8;8+9&
b>%ft% D6%88 28%88 1,D28%88
b>%ft% 1B1%88 28%88 3,428%88
roll 1%88 178%88 178%88
6gs% 4%88 77%88 228%88
:)*8,+,,
>ays 14 31B%88 44,3;8%88
lot 1 7,888%88 7,888%88
Page 73 of 236
>ays 2 366%88 B32%88
:,)889+,,
3IRECT COST $$,866.00
I43IRECT COST
.CM 7,7;2%88
C.N/RAC/.R0* ,R.FI/ 6,6DD%88
C.N/RAC/.R0* /A1 ;,1B2%88
TOTA, COST 1OR ITE' II *')9*:+,,
5n)t !ost per !u.m. ;84%42
cu%m% 62%88
cu%m% 26%88
((+,,
cu%m% ;; 3;8%88 &&);;,+,,
>ays D 31B%88 9():&,+,,
>ays D 1,2D8%88 88)'8,+,,
3IRECT COST 73,$80.00
I43IRECT COST
.CM B,37;%88
C.N/RAC/.R0* ,R.FI/ ;,;38%88
C.N/RAC/.R0* /A1 18,BB2%88
TOTA, COST 1OR ITE' III 8,,):;,+,,
5n)t !ost per !u.m. 1,142%78
Page 74 of 236
6gs% 1,BB6%88
6gs% 1,778%38
6gs% 277%38
6gs% 1B8%76
6gs% 338%46
6gs% 2,27;%B2
')&;8+&;
"C$+ ')&;8+&;
"C$+ 8)**'+,,
pcs% 48 BB8%88 38,;88%88
pcs% B8 614%88 42,D;8%88
pcs% 6 76%88 336%88
6gs% 1D B8%88 1,338%88
*:);;'+,,
"C$+ 8)::,+&,
pcs% ;8 614%88 4D,128%88
pcs% DD 174%88 17,246%88
pcs% 6 76%88 336%88
6gs% 16%7 B8%88 1,177%88
':)(:*+,,
"C$+ 9::+&,
pcs% ; BB8%88 6,168%88
pcs% 4 614%88 2,476%88
pcs% 13 174%88 2,882%88
pcs% 2 76%88 112%88
6gs% 7 B8%88 378%88
88),(,+,,
"C$+ 8*,+:'
pcs% 32 221%88 B,8B2%88
pc% 1 76%88 76%88
6gs% 3 B8%88 218%88
*)&&(+,,
"C$+ &&,+;'
pcs% 62 221%88 13,B82%88
pcs% 2 76%88 112%88
6gs% B%78 B8%88 727%88
8;)&&<+,,
"C$+ 9)9:(+*9
pc% 48 614%88 24,768%88
pcs% 1B6 3D3%88 6D,16;%88
Page 77 of 236
pcs% 12 76%88 6B2%88
6g% 3; B8%88 2,627%88
<*),9:+,,
>ays 22 1,B7;%88 3;,6B6%88
&()'*'+,,
>ays 22 366%88 16,184%88
>ays 22 366%88 16,184%88
>ays 22 366%88 32,28;%88
>ays 22 366%88 16,184%88
(,):9,+,,
3IRECT COST 3&0,68%.00
I43IRECT COST
.CM 3D,82;%88
C.N/RAC/.R0* ,R.FI/ 46,;34%88
C.N/RAC/.R0* /A1 7B,13B%88
TOTA, COST 1OR ITE' III :&&)9(,+,,
5n)t !ost per k7. ;4%18
cu%m% 11%6;
cu%m% ;%28
cu%m% 8%B4
cu%m% 8%81
cu%m% 8%87
cu%m% 42%68
cu%m% 1%;8
cu%m% 3%D;
c6+.+ '<+,'
Page 76 of 236
cu%m% 11%6D
c6+.+ 88+'<
bags 11B 237%88 2B,4D7%88
cu%m% 6 1,888%88 6,888%88
cu%m% 12 1,888%88 12,888%88
cu%m% 3 1,888%88 3,888%88
;();<:+,,
cu%m% ;%21
c6+.+ (+98
bags ;2 237%88 1D,2B8%88
cu%m% 4 1,888%88 4,888%88
cu%m% ; 1,888%88 ;,888%88
&8)9*,+,,
cu%m% 8%44
cu%m% 8%31
cu%m% 8%81
cu%m% 8%87
c6+.+ ,+(8
bags ; 237%88 1,;;8%88
cu%m% 8%48 1,888%88 488%88
cu%m% 8%;8 1,888%88 ;88%88
&),(,+,,
cu%m% 6%38
cu%m% 38%88
c6+.+ &'+&,
bags 363 237%88 ;7,387%88
cu%m% 1; 1,888%88 1;,888%88
cu%m% 36 488%88 14,488%88
88*)*,:+,,
cu%m% 1%;8
c6+.+ 8+(,
bags 1; 237%88 4,238%88
cu%m% 1 1,888%88 1,888%88
cu%m% 2 1,888%88 2,888%88
*)9&,+,,
c6+.+ &+<(
Page 7B of 236
bags 48 237%88 D,488%88
cu%m% 2 1,888%88 2,888%88
cu%m% 4 1,888%88 4,888%88
8:);,,+,,
>ays 17 366%88 18,D;8%88
>ays 17 366%88 18,D;8%88
>ays 17 366%88 21,D68%88
>ays 17 366%88 18,D;8%88
>ays 17 31B%88 4B,778%88
8,9);:,+,,
>ays 17 1,3B6%88 41,2;8%88
>ays 17 1,1D1%88 37,B38%88
ltrs% ;8; 76%88 47,24;%88
899)9:(+,,
3IRECT COST ##7,888.00
I43IRECT COST
.CM 44,B;D%88
C.N/RAC/.R0* ,R.FI/ 73,B4B%88
C.N/RAC/.R0* /A1 67,7B1%88
TOTA, COST 1OR ITE' I/ '88)<<:+,,
5n)t !ost per !u.m. ;,;61%B4
b>%ft% 328 28%88 6,488%88
b>%ft% B28 28%88 14,488%88
6gs% 16 77%88 ;;8%88
shts% 22 B78%88 16,788%88
b>%ft% 3D7 28%88 B,D88%88
b>%ft% 4;8 28%88 D,688%88
Page 7; of 236
6gs% 11 68%88 668%88
6gs% 14 77%88 BB8%88
:*)88,+,,
>ays 4 366%88 2,D2;%88
>ays 4 31B%88 2,736%88
:);';+,,
3IRECT COST 66,$7#.00
I43IRECT COST
.CM 6,27B%88
C.N/RAC/.R0* ,R.FI/ B,78D%88
C.N/RAC/.R0* /A1 D,161%88
TOTA, COST 1OR ITE' / (:):,8+,,
5n)t !ost per !u.m. 1,8B7%4;
sI%m% 1D%;8
sI%m% 66%24
$>+.+ ''+9;
pcs% 24 6,438%88 174,328%88
pcs% 4 6,DD4%88 2B,DB6%88
pc% 1 1,D68%88 1,D68%88
pcs% 148 66%88 D,248%88
pcs% ; ;;%88 B84%88
pcs% 22 1BD%88 3,D3;%88
pc% 13 428%88 7,468%88
pcs% 4; 137%88 6,4;8%88
98,),*(+,,
ln%ft% 727 474%88 23;,378%88
pcs% ; 67%88 728%88
pcs% 6; D1%88 6,1;;%88
ln%m% 38 B6%88 2,2;8%88
9;*)&&(+,,
ln%ft% 263 D1%88 23,D33%88
pcs% 132 14%88 1,;4;%88
Page 7D of 236
pcs% 44 2;%88 1,232%88
pc% 1 1,31D%88 1,31D%88
pc% 22 B7%88 1,678%88
pcs% 22 78%88 1,188%88
&8),(9+,,
ln%ft% 263 112%88 2D,476%88
ln%m% ;8 126%88 18,8;8%88
pcs% 12 78%88 688%88
pcs% 2 2;6%88 7B2%88
pc% 1 6D7%88 6D7%88
;8);,&+,,
rolls ; 1,663%88 13,384%88
pcs% 3; 1B7%88 6,678%88
pcs% ; 2,368%88 1;,;;8%88
rolls 2 1,663%88 3,326%88
pcs% 18 1B7%88 1,B78%88
;&)<8,+,,
shts% 17 3,78D%88 72,637%88
pcs% 12 B88%88 ;,488%88
'8),&:+,,
shts% 2 32,478%88 64,D88%88
pcs% 16 17B%88 2,712%88
6gs% 4 147%88 7;8%88
Page 68 of 236
pcs% 4 24;%88 DD2%88
'()<(;+,,
>ays 17 366%88 18,D;8%88
>ays 17 366%88 18,D;8%88
>ays 17 366%88 21,D68%88
>ays 17 366%88 18,D;8%88
>ays 17 31B%88 4B,778%88
8,9);:,+,,
cly% 2 1,288%88 2,488%88
cly% 3 B88%88 2,188%88
>ays 4 3,12;%88 12,712%88
>ays 17 788%88 B,788%88
>ays 2 364%88 B2;%88
>ays 17 1,788%88 22,788%88
>ays 17 1,788%88 22,788%88
*,)9;,+,,
3IRECT COST 876,$60.00
I43IRECT COST
.CM ;B,672%88
C.N/RAC/.R0* ,R.FI/ 187,1;2%88
C.N/RAC/.R0* /A1 12;,322%88
TOTA, COST O1 ITE' / 8)8<*)'*'+,,
5n)t !ost per s..m. 1;,8;8%;6
cu%m% 18.00
cu%m% 35.10
53.10
bags 1;8%88 237%88 42,388%88
cu%m% ;%88 1,888%88 ;,888%88
cu%m% 16%88 1,888%88 16,888%88
pcs% 3B%88 3D3%88 14,741%88
6gs% 3%88 B8%88 218%88
(8),:8+,,
cu%m% 36%88 BD7%88 2;,628%88
bags 43%88 237%88 18,187%88
cu%m% 7%88 1,888%88 7,888%88
pcs% 14;%88 221%88 32,B8;%88
6gs% D%88 B8%88 638%88
**),'&+,,
Page 61 of 236
>ays 12 366%88 ;,B;4%88
>ays 12 366%88 ;,B;4%88
>ays 12 31B%88 38,432%88
;(),,,+,,
3IRECT COST 606,%%#.00
I43IRECT COST
.CM 28,611%88
C.N/RAC/.R0* ,R.FI/ 24,B34%88
C.N/RAC/.R0* /A1 38,1B7%88
TOTA, COST O1 ITE' / 9(8)'&;+,,
5n)t !ost per !u.m. 7,383%;4
sI%m% 27%48
sI%m% B%B7
sI%m% 1%27
sI%m% 34%48
bags B%88 237%88 1,647%88
cu%m% 8%77 1,288%88 668%88
9)&,:+,,
>ays 3 366%88 2,1D6%88
>ays 3 31B%88 1,D82%88
;),<(+,,
Page 62 of 236
3IRECT COST 6,#03.00
I43IRECT COST
.CM 648%88
C.N/RAC/.R0* ,R.FI/ B6;%88
C.N/RAC/.R0* /A1 D3B%88
TOTA, COST 1OR /II ()*;(+,,
5n)t !ost per s..m. 274%38
sI%m% 1B%14
sI%m% 4D%27
sI%m% 3%D2
sI%m% 8%D2
sI%m% 8%D8
sI%m% 11%38
sI%m% D%88
sI%m% B%28
sI%m% B%74
sI%m% 128%88
sI%m% 43%28
sI%m% 27%48
sI%m% B%B7
sI%m% 1%27
sI%m% 7%B6
&8,+:&
gals 1 443%88 443%88
gals 3 783%88 1,78D%88
gals 2 38;%88 616%88
gals 3 748%88 1,628%88
can 1 B3%88 B3%88
can 1 63%88 63%88
gals% 7 61D%88 3,8D7%88
gals% 6 426%88 2,776%88
gals% ; BD7%88 6,368%88
gals% B B13%88 4,DD1%88
pcs% 2 2;%88 76%88
pcs% 2 47%88 D8%88
pcs% 2 17%88 38%88
pc% 1 118%88 118%88
98)'89+,,
>ays ; 366%88 2,D2;%88
>ays ; 31B%88 7,8B2%88
(),,,+,,
3IRECT COST 6&,6%6.00
Page 63 of 236
I43IRECT COST
.CM 2,D61%88
C.N/RAC/.R0* ,R.FI/ 3,773%88
C.N/RAC/.R0* /A1 4,337%88
TOTA, COST 1OR ITE' 8 ;,);'8+,,
5n)t !ost per s..m. 138%38
lot 1 18,888%88 8,),,,+,,
I43IRECT COST
.CM 1,888%88
C.N/RAC/.R0* ,R.FI/ 1,288%88
C.N/RAC/.R0* /A1 1,464%88
TOTA, COST 1OR ITE' 8I 8&)'';+,,
GANTT C2ART
PRO5ECT : PROP+ &'+,, LN+ MTRS+ STEEL SUSPENSION FOOTBRIDGE =E ',+,, LN+ MTRS+ SLOPE PROTECTION
Location : "nta6e, Upper Pasonanca, Zamboanga City
Project Co$t : P% #
Project D6ration :
Work Item Amounts
SUP!R"S"#$
"% &#'"("Z)T"#$
"% C(!)R"$+ )$2 +R)''"$+ 0#R1S
""% ()-#UT )$2 !/C))T"#$ 0#R1S
"""% !&')$1&!$T 0#R1S
"% R!"$,#RC"$+ ST!!( 0#R1S
% STRUCTUR)( C#$CR!T! 0#R1S
"% ,#R&S )$2 SC),,#(2"$+ 0#R1S
""% ST!!( 0#R1S
"""% S(#P! PR#T!CT"#$ 0#R1S
"/% &)S#$R- 0#R1S
/% P)"$T"$+ 0#R1S
/"% 2!&#'"("Z)T"#$ 0#R1S
TOTAL PRO5ECT COST Php 9
SiFt0 ?68A Ca7en?ar Da0$
98 Mano=er ?15!ngineering )ssistant, 25Steelman, 25Carpenter, 45&ason, 250el>er, . 185(aborersA
PROP+ &'+,, LN+ MTRS+ STEEL SUSPENSION FOOTBRIDGE =E ',+,, LN+ MTRS+ SLOPE PROTECTION
% Pere!te"
8: &, ;:
,@
,+,, ,+,, ,+,,
GDI1E,H GDI1E,H GDI1E,H
GDI1E,H GDI1E,H GDI1E,H
Recommen>ing
MARLI P+ ACOSTA#DE FIESTA ARNULFO A+ ALFONSO LEONARDO REY D+ 1AS/UEZ
#Ncer5"n5Charge 2epartment &anager +eneral &anager
?15!ngineering )ssistant, 25Steelman, 25Carpenter, 45&ason, 250el>er, . 185(aborersA
;: '&
,+,, ,+,,
GDI1E,H GDI1E,H
GDI1E,H GDI1E,H
+eneral &anager
GANTT C2ART
PRO5ECT : PROP+ &'+,, LN+ MTRS+ STEEL SUSPENSION FOOTBRIDGE =E &,+,, LN+ MTRS+ SLOPE PROTECTION
Location : "nta6e, Upper Pasonanca, Zamboanga City
Project Co$t : P% &)8,*)8*(+,,
Project D6ration :
Work Item Amounts
SUP!R"S"#$
"% C(!)R"$+ )$2 +R)''"$+ 0#R1S PhP 27,724%88
""% ()-#UT )$2 !/C))T"#$ 0#R1S PhP B7,DB7%88
"""% !&')$1&!$T 0#R1S PhP 188,748%88
"% R!"$,#RC"$+ ST!!( 0#R1S PhP 733,2;8%88
% STRUCTUR)( C#$CR!T! 0#R1S PhP 6;4,BDB%88
"% ,#R&S )$2 SC),,#(2"$+ 0#R1S PhP ;7,781%88
""% ST!!( 0#R1S PhP 1,1DB,6BB%88
"""% S(#P! PR#T!CT"#$ 0#R1S PhP 341,88D%88
"/% &)S#$R- 0#R1S PhP ;,B4D%88
/% P)"$T"$+ 0#R1S PhP 48,462%88
/"% 2!&#'"("Z)T"#$ 0#R1S PhP 13,664%88
TOTAL PRO5ECT COST Php 3,%07,%78.00
SiFt0 ?68A Ca7en?ar Da0$
98 Mano=er ?15!ngineering )ssistant, 25Steelman, 25Carpenter, 45&ason, 250el>er, . 185(aborersA
PROP+ &'+,, LN+ MTRS+ STEEL SUSPENSION FOOTBRIDGE =E &,+,, LN+ MTRS+ SLOPE PROTECTION
% Pere!te"
8: &, ;:
8%88O
8%;2O === === === ===
2%47O === === === === === === === === === === === === === ===
3%24O === === ===
1B%16O === === === === === === === === === === === === === === === === === === ===
22%84O === === === ====== === === === ===
2%B7O === === ======
3;%77O === === === === ===
18%DBO
8%2;O
1%38O
8%44O
8,,@
'*()&';+&8 ':8)'8&+;< '<()'8<+'<
98+(&@ 9,+<*@ 99+;(@
98+(&@ ;9+(,@ ':+9<@
Recommen>ing
MARLI P+ ACOSTA#DE FIESTA ARNULFO A+ ALFONSO LEONARDO REY D+ 1AS/UEZ
#Ncer5"n5Charge 2epartment &anager +eneral &anager
?15!ngineering )ssistant, 25Steelman, 25Carpenter, 45&ason, 250el>er, . 185(aborersA
;: ',
=== === === === === ===
=== === ===
=== === === === === ===
=== === === === === === === === === ===
=== === === === === === === === === === === ===
=== === ===
=== === === === === === === ===
=== ===
'<()'8<+'< 8),*():(,+:8
99+;(@ &;+*8@
':+9<@ 8,,+,,@
+eneral &anager
B8@236
Pricelist 2atabase as of 3une, 2813
Construction !Iuipment Rental Rates 'ase> on )C!( !Iuipment +ui>eboo6
288D, !>ition 24 ?)S #, &arch 2812A
ITEM NO+ D E S C R I P T I O N
ELECTRICAL WOR4S:
I+ UPGRADING 1EE P2ASE TO T2REE P2ASE AC POWER DISTRIBUTION LINE
8+ MOBILIZATION OF E/UIPMENTS) ACCESSORIES AND STAFF
TO PRO5ECT SITE APROCUREMENT PERIODB
9+ SECURING ELECTRICAL PERMITS AND OT2ER PERMITS
NECESSARY FOR T2E PRO5ECT
&+ CLEARING E PREPARATION OF RIG2T OF WAY
;+ FINAL STA4ING) BORE2OLING AND SUPPLY - INSTALLATION OF POLE:
A. '(ter)(*s+
47 ,ooter Roun> Centrifugal Prestresse> Concrete Pole or +alEaniGe> Steel Pole
&inimum 'rea6 (oa> M B37 6gs%
Top 2iameter M 287 mm
'utt 2iameter M 3D2 mm
B. ,(-or+
1 5 (ine man
2 5 (aborers
1 5 Unit 'oom Truc6 ?C@ fuel . >riEerA
:+ SUPPLY AND INSTALLATION OF POLE DRESSING) GROUNDING AND ACCESSORIES:
A. '(ter)(*s+
)nchor, !:pan>ing, ;,888 Poun>s, ; 0ays, +alEaniGe> Steel
'olt, Carriage 3@;9 : 451@29
'olt, 2ouble )rming, 7@;9 : 289
'olt, &achine, 7@;9 : 189
'olt, &achine, 1@29 : 189
'olt, &achine, 7@;9 : ;9
'olt, #Eal !ye, 7@;9 : 189
'olt, Single Upset, 7@;9 : 189
'race, Crossarm, 689 Span Steel @ 'race
Clamp, )nchor 'on>ing, Single !ye Ro>
Clamp, 2ea>en> Strain, =1@8 )CSR
Clamp, +uy Straight, 3 'olt, *eaEy 2uty Steel
Clamp, *otline, for =2 to =4@8 )CSR
Clamp, (oop 2ea>en>, =1@8 )CSR
CleEis, Secon>ary SCinging C@o Spool
Cluster, &ounting )>aptor ?Pole SegmentA
Connector, Compression, =6 5 =1@8 )CSR run to =6 5 =2
Connector, +roun> Ro> ?ClampA for 7@;9 Steel Ro>
B1@236
288D, !>ition 24 ?)S #, &arch 2812A
Crossarm, Steel, ;<
*oo6, +uy
"nsulator, Spool, 153@49, )$S", Class 73 5 2
"nsulator, Pin Type, Porcelain, )$S", Class 77 5 7
"nsulator, Spool, 39, )$S", Class 73 5 4
"nsulator, Suspension, 69, CleEis Type, )$S" Class 7251
$ut, !ye, 7@;9, ConEentional
$ut, (oc6, &f Type, 1@29
$ut, (oc6, &f Type, 3@;9
$ut, (oc6, &f Type, 7@;9
Pin, Crossarm, Steel, 7@;9 : 1853@49
Ro>, )nchor, Threa>e>, Single !ye, 7@;9 : B<
Ro>, +roun> Steel, +alEaniGe>, 7@;9 : 18<
0asher, Roun>, 153@;9 2iameter Cith D@169 2iameter *ole
0asher, SIuare, ,lat, 251@49 : 251@49 : 3@169 Cith 13@169 2iameter *ole
0ire, Tape, )rmor, )lluminum )lloy, 8%79 : 8%39
0ire, +uy, Steel, 3@;9, B Stran>
0ire, +roun>ing, )luminum )lloy, 3 Stran>, =4 )0+
B. ,(-or+
2 5(ine &an
2 5(aborer
'+ SUPPLY) STRINGING AND LAY#OUTING OF APPRO3+ &, L+M+ T2REE P2ASE LINE:
A. '(ter)(*s+
Con>uctor, 'are, )CSR =2
Con>uctor, 'are, )CSR =1
B. ,(-or+
2 5(ine &an
2 5(aborer
B2@236
288D, !>ition 24 ?)S #, &arch 2812A
*+ SUPPLY) TESTING AND INSTALLATION OF TRANSFORMERS) CIRCUIT PROTECTION AND SECONDARY INSTALLATION:
A. '(ter)(*s+
'ran> $eC B7 1), 2isttribution Transformer, Single phase
oil5immerse>, self5coole>, >ouble bushing Pole
mounte>5type Cith the folloCing speciKcationsM
Primary oltage M B628@13288
Secon>ary oltage M 248@4;8
,reIuency, *G% M 68 *G
Polarity M )>>itiEe
Transformer Testing ,ee
'olt, &achine, 7@;9 : 69
'olt, &achine, 7@;9 : 39
'olt, &achine, 7@;9 : ;9
'olt, #Eal !ye, 7@;9 : 189
'rac6et, Transformer &ount
Clamp, *otline, for =2 to =4@8 )CSR
Clamp, (oop 2ea>en>, =251@8 )CSR
CleEis, Secon>ary SCinging C@o Spool
Connector, Compression, =178
Cut5out fuse 188 amp% C@ arrester combine
,use (in6, UniEersal, 'ottom *ea>, Type 1, 38 )mps
"nsulate> Copper 0ire =6 )0+ or 14sI%mm% Stran>e>
"nsulator, Spool, 153@49, )$S", Class 73 5 2
Transformer mount ?SegmentA
0asher, SIuare, ,lat, 251@49 : 251@49 : 3@169 Cith 13@169 2iameter *ole
B. ,(-or+
2 5 (ine &an
2 5 (aborer
(+ SUPPLY AND INSTALLATION OF 4W2 METER) SER1ICE ENTRANCE AND ACCESSORIES:
A. '(ter)(*s+
10*R meter C@ base
'ran>@TypeM +!@12C
C"288, 12854;8, 68*G, 3P, 30, ,&12S
10*R meter test fee
Current Transformer, 176, 78M7 ratio
Potential Transformer, 176, B8M1 ratio
"nstrument Transformer Test ,ee
Connector, Compression, =278
Copper Cire ;8sI% mm% T*0, Stran>e>
!lectrical Tape
Plastic Strap
"nsulation Resistance M 2&R
B3@236
288D, !>ition 24 ?)S #, &arch 2812A
Rubber butyl tape
B. ,(-or+
2 5 (ine &an
2 5 (aborer
<+ ENERGIZATION) TESTING AND COMMISSIONING:
8,+ DEMOBILIZATION:
II+ DECOMISSIONING OF E3ISTING POWER SUPPLIES
8+ Di$.ant7e.ent o! EFi$tinC 9:"1A Di$triI6tion Tran$!or.er) Circ6it Protection$)
In$ta77e? MeterinC) Po7e Con$tr6ction an? Dre$$inC) Gro6n?inC an? Acce$$orie$+
A. ,(-or+
2 5(ine &an
2 5(aborer
9+ Di$.ant7e.ent o! EFi$tinC :,"1A Di$triI6tion Tran$!or.er) Circ6it Protection$)
A. ,(-or+
2 5 (ine &an
2 5 (aborer
RSC Pipe 78mmF : 3 mtr%
SerEice !ntrance Cap 78mmF
B4@236
288D, !>ition 24 ?)S #, &arch 2812A
III+ SECONDARY AC ELECTRICAL WOR4S
8+ MoIi7iJationEDe.oIi7iJation
9+ Re%aIi7itation o! B6i7?inC Main SerKice E>6i.ent an? SerKice Protection
A. '(ter)(*s+
228, Single Phase, 3 )luminum 'la>es, 278mm%F ,an 2iameter !:haust
entilation ,an, 2urable Steel Construction, Permanently (ubricate> &otor
Stur>y Spiral 0ire +uar> C@ )>Hustable Shutters an> *ar>Care C@ ,ab%
Steel Rain *oo> ?Steel Rain *oo> must be painte>A
3885)mpere, 35pole, 3phase, 2785Eolt &ol>e> Case Circuit 'rea6er
2885)mpere, 35pole, 3phase, 2785Eolt &ol>e> Case Circuit 'rea6er
PoC>er Coate> ,inishe> Panel 'oar> for (ighting (oa>s, 278 olts, 3 Pole, 14 'ranches complete CithM
1 5 127 )mps, 278 olts, 3P &ain &ol>e> Case Circuit 'rea6er
14 5 17 )mps, 278 olt, 2P, 'ranch Circuit 'rea6er
PoC>er Coate> ,inishe> Panel 'oar> for PoCer (oa>s, 278 olts, 3 Pole, 14 'ranches complete CithM
PoC>er Coate> ,inishe> Panel 'oar> for )CU (oa>s, 278 olts, 3 Pole, 12 'ranches complete CithM
; 5 78 )mps, 278 olt, 2P, 'ranch Circuit 'rea6er
Split 'olt ?TCo 'oltA B78 &C&
288)mps Rate> Terminal 'loc6, 35Cire, 688 olts
(ong )rm !ye Terminal (ug ?178sI%mm% CireA
188mmF !ntrance Cap
188mmF : 3m RSC Con>uit Pipe
188mmF PC Con>uit U5Clamp
Three 0ire Secon>ary Rac6 Cith Spool "nsulator
78mm : 388mm : 3m Perforate> Cable Tray
78mm : 288mm : 3m Perforate> Cable Tray
78mm : 388mm : 288mm Re>ucer Connector
78mm : 388mm : 188mm Tee Connector
Zinc Plate> Steel Cable Tray Clamp )ssembly , Cable )ssembly
Cable Tray Cable Tie
Stainless Steel Stan>oP 'rac6et
78mmF : 3m PC Con>uit Pipe
78mmF &ale )>aptor
78mmF PC Con>uit U5Clamp
288mm *th : 288mm (th : 178mm 2pth, 'us 'ar Terminal 'o:
178%8mm
2
T*0 Stran>e> 0ire
68%8mm
2
T*0 Stran>e> 0ire
22%8mm
2
T*0 Stran>e> 0ire
188mmF : D8
o
RSC (ong SCeep !lboC
78mm : 388mm : D8S !lboC Connector
78mm : 388mm : 47S !lboC Connector
B7@236
288D, !>ition 24 ?)S #, &arch 2812A
=16 +%"% Tie 0ire
PC SolEent Cement
8%;mm : 1Dmm : 16m Polytype !lectrical Tape
8%;mm : 1Dmm : 16m Rubber Tape
B. ,(-or+
2 5 !lectrician
2 5 (aborer
&+ FaIricationEIn$ta77ation o! Gro6n?inC E7ectro?e) Gro6n?inC B6$ Bar an? Acce$$orie$
A. '(ter)(*s+
16mm : 3m +al% +roun>ing Ro>
+roun>ing Clamp Connector ?for 178sI%mm% CireA
StanoP "nsulator ?"nsulation *ol>er for 'us 'arA
Stainless &ounting 'rac6ets
Stainless *e: 'olts an> Spring (oc6 0ashers
6mm : 27mm : 377mm, ;88), 688 Rate> Copper 'us 'ar
688mm *th : D88mm (th : 388mm 2pth, ,ab% Terminal 'o:
*eaEy 2uty Terminal Crimping Tool
B. ,(-or+
2 5 !lectrician
2 5 (aborer
12mmF Camri>ge @ &ica Tube
1DmmF Camri>ge @ &ica Tube
178%8mm
2
T*0 Stran>e> 0ire ?greenA
68%8mm
2
22%8mm
2
+roun>ing'usbar ?Terminal 'loc6sA
B6@236
288D, !>ition 24 ?)S #, &arch 2812A
;+ Di$.ant7e o! EFi$tinC Pane7 Boar?$ an? In$ta77ation o! Te.orar0 Circ6it EFten$ion at Gro6n? F7oor
A. '(ter)(*s+
188mm% : 388mm% : 388mm% Pullbo:
B. ,(-or+
2 5 !lectrician
2 5 (aborer
TOTA, 3IRECT COST 1OR E,ECTRICA, WOR:S
Prepare> byM
ARIANN D+ GODINEZEFELI3 FEDERICO MENDOZA
Senior !ngineer ), !! ?3%#%A
7%7mm
2
T*0 Stran>e> 0ire
3%7mm
2
T0 Stran>e> 0ire
2%8mm
2
T0 Stran>e> 0ire
BB@236
288D, !>ition 24 ?)S #, &arch 2812A
D E S C R I P T I O N UNIT /TY+
ELECTRICAL WOR4S:
UPGRADING 1EE P2ASE TO T2REE P2ASE AC POWER DISTRIBUTION LINE
8+ MOBILIZATION OF E/UIPMENTS) ACCESSORIES AND STAFF
TO PRO5ECT SITE APROCUREMENT PERIODB lot 1
9+ SECURING ELECTRICAL PERMITS AND OT2ER PERMITS
lot 1
lot 1
;+ FINAL STA4ING) BORE2OLING AND SUPPLY - INSTALLATION OF POLE:
47 ,ooter Roun> Centrifugal Prestresse> Concrete Pole or +alEaniGe> Steel Pole
unit 1
>ays 2
>ays 2
>ay 1
:+ SUPPLY AND INSTALLATION OF POLE DRESSING) GROUNDING AND ACCESSORIES:
)nchor, !:pan>ing, ;,888 Poun>s, ; 0ays, +alEaniGe> Steel pcs% 1
pcs% 12
pcs% D
pcs% 7
pcs% 3
pcs% 4
pcs% 4
pcs% 3
pcs% 6
pcs% 1
pcs% 18
Clamp, +uy Straight, 3 'olt, *eaEy 2uty Steel pcs% 2
pcs% 3
pcs% 12
pcs% 6
pcs% 3
Connector, Compression, =6 5 =1@8 )CSR run to =6 5 =2 pcs% 18
Connector, +roun> Ro> ?ClampA for 7@;9 Steel Ro> pc% 2
B;@236
288D, !>ition 24 ?)S #, &arch 2812A
pcs% ;
pcs% 2
pcs% 1
"nsulator, Pin Type, Porcelain, )$S", Class 77 5 7 pcs% 6
pcs% 3
"nsulator, Suspension, 69, CleEis Type, )$S" Class 7251 pcs% 16
pcs% D
pcs% 3
pcs% 12
pcs% 16
pcs% 6
Ro>, )nchor, Threa>e>, Single !ye, 7@;9 : B< set 4
pc% 2
0asher, Roun>, 153@;9 2iameter Cith D@169 2iameter *ole pcs% 3
0asher, SIuare, ,lat, 251@49 : 251@49 : 3@169 Cith 13@169 2iameter *ole pcs% 47
0ire, Tape, )rmor, )lluminum )lloy, 8%79 : 8%39 ft 6
ft 78
0ire, +roun>ing, )luminum )lloy, 3 Stran>, =4 )0+ ft 2B
>ays 2
>ays 2
'+ SUPPLY) STRINGING AND LAY#OUTING OF APPRO3+ &, L+M+ T2REE P2ASE LINE:
mtrs% 188
mtrs% 48
>ay 1
>ay 1
BD@236
288D, !>ition 24 ?)S #, &arch 2812A
'ran> $eC B7 1), 2isttribution Transformer, Single phase
oil5immerse>, self5coole>, >ouble bushing Pole
mounte>5type Cith the folloCing speciKcationsM
units 3
units 3
pcs% ;
pcs% 6
pcs% ;
pcs% 2
pcs% 6
pcs% 2
pcs% 3
pcs% 2
pcs% 6
pcs% 3
,use (in6, UniEersal, 'ottom *ea>, Type 1, 38 )mps pcs% 3
"nsulate> Copper 0ire =6 )0+ or 14sI%mm% Stran>e> mtrs% 38
pcs% 3
pcs% 2
0asher, SIuare, ,lat, 251@49 : 251@49 : 3@169 Cith 13@169 2iameter *ole pcs% 2
>ay 1
>ay 1
>ay 1
(+ SUPPLY AND INSTALLATION OF 4W2 METER) SER1ICE ENTRANCE AND ACCESSORIES:
C"288, 12854;8, 68*G, 3P, 30, ,&12S unit 1
unit 1
unit 3
unit 3
unit 6
pcs% B
mtrs% 188
pcs% 3
pcs% 78
;8@236
288D, !>ition 24 ?)S #, &arch 2812A
pc% 1
rolls 3
pc% 1
>ay 1
>ay 1
<+ ENERGIZATION) TESTING AND COMMISSIONING: lot 1
lot 1
3IRECT COST
DECOMISSIONING OF E3ISTING POWER SUPPLIES
8+ Di$.ant7e.ent o! EFi$tinC 9:"1A Di$triI6tion Tran$!or.er) Circ6it Protection$)
>ay 8%7
>ay 8%7
>ay 8%7
9+ Di$.ant7e.ent o! EFi$tinC :,"1A Di$triI6tion Tran$!or.er) Circ6it Protection$)
>ay 8%7
>ay 8%7
>ay 8%7
3IRECT COST
;1@236
288D, !>ition 24 ?)S #, &arch 2812A
lot 1
9+ Re%aIi7itation o! B6i7?inC Main SerKice E>6i.ent an? SerKice Protection
228, Single Phase, 3 )luminum 'la>es, 278mm%F ,an 2iameter !:haust units 7
entilation ,an, 2urable Steel Construction, Permanently (ubricate> &otor
Stur>y Spiral 0ire +uar> C@ )>Hustable Shutters an> *ar>Care C@ ,ab%
Steel Rain *oo> ?Steel Rain *oo> must be painte>A
3885)mpere, 35pole, 3phase, 2785Eolt &ol>e> Case Circuit 'rea6er pcs% 2
2885)mpere, 35pole, 3phase, 2785Eolt &ol>e> Case Circuit 'rea6er pcs% 3
PoC>er Coate> ,inishe> Panel 'oar> for (ighting (oa>s, 278 olts, 3 Pole, 14 'ranches complete CithM
14 5 17 )mps, 278 olt, 2P, 'ranch Circuit 'rea6er assy% 2
PoC>er Coate> ,inishe> Panel 'oar> for PoCer (oa>s, 278 olts, 3 Pole, 14 'ranches complete CithM
4 5 38 )mps, 278 olt, 2P, 'ranch Circuit 'rea6er assy% 2
PoC>er Coate> ,inishe> Panel 'oar> for )CU (oa>s, 278 olts, 3 Pole, 12 'ranches complete CithM
; 5 78 )mps, 278 olt, 2P, 'ranch Circuit 'rea6er assy% 3
mtrs% 68
mtrs% 2D4
mtrs% 138
pcs% 6
288)mps Rate> Terminal 'loc6, 35Cire, 688 olts pcs% 4
(ong )rm !ye Terminal (ug ?178sI%mm% CireA pcs% 4
(ong )rm !ye Terminal (ug ?22sI%mm% CireA pcs% ;
pcs% 2
pcs% 3
pcs% 2
pcs% 18
Three 0ire Secon>ary Rac6 Cith Spool "nsulator pcs% 2
78mm : 388mm : 3m Perforate> Cable Tray pcs% 11
78mm : 288mm : 3m Perforate> Cable Tray pcs% 2
78mm : 388mm : 288mm Re>ucer Connector pc% 1
pcs% 4
pcs% 2
pcs% 11
Zinc Plate> Steel Cable Tray Clamp )ssembly , Cable )ssembly pcs% 188
pcs% 188
assy% 66
pcs% 2
pcs% 18
pcs% 18
288mm *th : 288mm (th : 178mm 2pth, 'us 'ar Terminal 'o: pcs% 7
;2@236
288D, !>ition 24 ?)S #, &arch 2812A
6gs% 7
Irts% 2
ft% 28
ft% ;
8%;mm : 1Dmm : 16m Polytype !lectrical Tape pcs% 7
pcs% 3
>ays 7
>ays 7
&+ FaIricationEIn$ta77ation o! Gro6n?inC E7ectro?e) Gro6n?inC B6$ Bar an? Acce$$orie$
pc% 1
+roun>ing Clamp Connector ?for 178sI%mm% CireA pc% 1
mtrs% 18
mtrs% DB
mtrs% 73
assy% ;
StanoP "nsulator ?"nsulation *ol>er for 'us 'arA pcs% ;
pcs% ;
Stainless *e: 'olts an> Spring (oc6 0ashers pcs% ;
6mm : 27mm : 377mm, ;88), 688 Rate> Copper 'us 'ar pcs% 12
688mm *th : D88mm (th : 388mm 2pth, ,ab% Terminal 'o: pc% 1
pc% 1
pcs% 3
>ays 3
>ays 3
;3@236
288D, !>ition 24 ?)S #, &arch 2812A
;+ Di$.ant7e o! EFi$tinC Pane7 Boar?$ an? In$ta77ation o! Te.orar0 Circ6it EFten$ion at Gro6n? F7oor
mtrs% 248
mtrs% 388
mtrs% 388
pcs% 6
pcs% 3
>ays 3
>ays 3
3IRECT COST
TOTA, 3IRECT COST 1OR E,ECTRICA, WOR:S
ARIANN D+ GODINEZEFELI3 FEDERICO MENDOZA
;4@236
288D, !>ition 24 ?)S #, &arch 2812A
UNIT COST AMOUNT
7,888%88 7,888%88
7,888%88
2,888%88 2,888%88
2,888%88
7,888%88 7,888%88
7,888%88
22,463%88 22,463%88
22,463%88
366%88 B32%88
31B%88 1,26;%88
2,888%88
;,762%88 ;,762%88
;,762%88
422%88 422%88
11%88 132%88
D2%88 ;2;%88
182%88 718%88
2B%88 ;1%88
37%88 148%88
182%88 48;%88
D6%88 2;;%88
644%88 3,;64%88
44%88 44%88
3BB%88 3,BB8%88
161%88 322%88
471%88 1,373%88
44%88 72;%88
B6%88 476%88
4D7%88 1,4;7%88
43%88 438%88
21%88 42%88
;7@236
288D, !>ition 24 ?)S #, &arch 2812A
1,3;6%88 11,8;;%88
41%88 ;2%88
1D%88 1D%88
1D4%88 1,164%88
37%88 187%88
232%88 3,B12%88
;1%88 B2D%88
18%88 38%88
D%88 18;%88
18%88 168%88
182%88 612%88
366%88 1,464%88
424%88 ;4;%88
6%88 1;%88
14%88 638%88
18%88 68%88
22%88 1,188%88
B%88 1;D%88
3B,221%88
366%88 1,464%88
31B%88 1,26;%88
2,B32%88
44%88 4,488%88
3D%88 1,768%88
7,D68%88
366%88 B32%88
31B%88 634%88
1,366%88
;6@236
288D, !>ition 24 ?)S #, &arch 2812A
174,888%88 462,888%88
338%88 DD8%88
34%88 2B2%88
21%88 126%88
36%88 2;;%88
182%88 284%88
;12%88 4,;B2%88
472%88 D84%88
44%88 132%88
B6%88 172%88
44%88 264%88
7,141%88 17,423%88
137%88 487%88
14D%88 4,4B8%88
1D%88 7B%88
1B4%88 34;%88
17%88 38%88
4D8,D3B%88
366%88 B32%88
31B%88 634%88
1,366%88
;,762%88 ;,762%88
;,762%88
27,888%88 27,888%88
123%88 123%88
78,D6B%88 172,D81%88
43,84D%88 12D,14B%88
228%88 1,328%88
44%88 38;%88
4D7%88 4D,788%88
3D%88 11B%88
1B%88 ;78%88
;B@236
288D, !>ition 24 ?)S #, &arch 2812A
;27%88 ;27%88
1D;%88 7D4%88
228%88 228%88
368,D87%88
366%88 B32%88
31B%88 634%88
1,366%88
3;,788%88 3;,788%88
3;,788%88
7,788%88 7,788%88
7,788%88
3IRECT COST &&&,##0.00
366%88 366%88
31B%88 31B%88
6;3%88
;,762%88 4,2;1%88
4,2;1%88
366%88 366%88
31B%88 31B%88
6;3%88
;,762%88 4,2;1%88
4,2;1%88
3IRECT COST &,&68.00
;;@236
288D, !>ition 24 ?)S #, &arch 2812A
7,888%88 7,888%88
7,888%88
B,238%14 36,178%B8
27,788%88 71,888%88
;,888%88 24,888%88
24,13B%88 4;,2B4%88
24,13B%88 4;,2B4%88
28,BD;%88 62,3D4%88
1,1B4%88 B8,448%88
787%88 14;,4B8%88
1D4%88 27,228%88
1,;3;%88 11,82;%88
788%88 2,888%88
B21%88 2,;;4%88
1B4%88 2,8;;%88
178%88 2,488%88
;3%88 664%88
2,417%88 4,;38%88
6,24;%88 1;,B44%88
1,313%88 2,626%88
27%88 278%88
62;%88 1,276%88
7,84D%88 77,73D%88
3,B82%88 B,484%88
3,17B%88 3,17B%88
3,17B%88 12,62;%88
3,17B%88 6,314%88
3,D88%88 42,D88%88
3D%88 3,D88%88
38%88 3,888%88
178%88 D,D88%88
231%88 462%88
B1%88 B18%88
16%88 168%88
1,63;%88 ;,1D8%88
;D@236
288D, !>ition 24 ?)S #, &arch 2812A
BD%88 3D7%88
4D;%88 DD6%88
1B%88 348%88
21%88 16;%88
26%88 138%88
187%88 317%88
B1D,688%B8
366%88 3,668%88
31B%88 3,1B8%88
6,;38%88
D88%88 D88%88
268%88 268%88
1,1B4%88 11,B48%88
787%88 4;,D;7%88
1D4%88 18,2;2%88
1B4%88 722%88
178%88 478%88
;3%88 24D%88
718%88 4,8;8%88
1B7%88 1,488%88
388%88 2,488%88
28%88 168%88
64B%88 B,B64%88
7,888%88 7,888%88
7,788%88 7,788%88
26%88 138%88
187%88 317%88
188,13B%88
366%88 2,1D6%88
31B%88 1,D82%88
D8@236
288D, !>ition 24 ?)S #, &arch 2812A
4,8D;%88
76%88 13,448%88
3B%88 11,188%88
27%88 B,788%88
;6D%88 7,214%88
26%88 138%88
187%88 317%88
3B,6DD%88
366%88 2,1D6%88
31B%88 1,D82%88
4,8D;%88
3IRECT COST 877,#66.70
P% 8)((')(&,+*,
Page D1 of 236
)PPR#!2 'U2+!T ,#R T*! C#$TR)CT 2%#% $o% 2D S%2811
PROP+ UPGRADING OF 1EE#P2ASE AC PRIMARY DISTRIBUTION LINE - ELECTRICAL WOR4S RE2ABILITATION OF ZCWD MAIN OFFICE) PILAR STREET) ZAMBOANGA CITY
ProHect $ame an> (ocation
Stations M
(ength M
2!SCR"PT"#$
"T!&
$#%
?1A ?2A
C""( 0#R1S
$#$ 5 !$+"$!!R"$+ ')S"C C#ST
)% SuperEision
!$+"$!!R"$+ ')S"C C#ST
"% &obiliGation
""% ,inal Sta6ing@ (ay5outing@(ine . +ra>e
"""% 2emolition 0or6s
"% Concrete Cutting . 'rea6ing
% Steel 0or6s
"% Concreting 0or6s
""% !:caEation 0or6s
"""% &asonry 0or6s
"/% Carpentry 0or6s
/% ,abrication of Steel Un>ergroun> 0iring CoEer
/"% 2rainage "nstallation
/""% !rection of !lectrical Post
/"""% Supply of &aterials, (abor . Construction of +enset ,oun>ation
/"% Supply of &aterials, (abor . Construction of +enset She> an> ,ence
/% ,abrication an> "nstallation of Cable Tray
/"% Painting 0or6s
/""% 2emobiliGation
!(!CTR"C)( 0#R1S
"% UP+R)2"$+ !! P*)S! T# T*R!! P*)S! )C P#0!R 2"STR"'UT"#$ ("$!
1%
2% Securing !lectrical Permits an> #other Permits $ecessary for the ProHect
3% Clearing@ Preparation of Right of 0ay
4% ,inal, Sta6ing, 'oreholing an> Supply . "nstallation of Pole
7% Supply an> "nstallation of Pole 2ressing, +roun>ing an> )ccessories
&obiliGation of !Iuipments, )ccessories an> StaP to ProHect Site ?Procurement
Perio>A
Page D2 of 236
6% Supplu, Stringing an> (ay5#uting of )ppro:% 38 (%&% Three Phase (ine
B%
;% Supply an> "nstallationof 10* &eter, SerEice !ntrance an> )ccessoies
D% !nergiGation, Testing an> Commisioning
18%
2emobiliGation
Supply, Testing an> "nstallation of Transformers, Circuit Protection an>
Secon>ary "nstallation
Page D3 of 236
""% 2!C#&"SS"#$"$+ #, !/"ST"$+ P#0!R SUPP("!S
1%
2%
"""% S!C#$2)R- )C !(!CTR"C)( 0#R1S
1%
&obiliGation@2emobiliGation
2% Rehabilitation of 'uil>ing &ain SerEice !Iuipment an> SerEice Protection
3%
4%
#ne ?1A Unit )utomatic Transfer SCitch ?)TSA
T#T)(
2)T! PR!P)R!2M
3anuary 6, 2814
Prepare> byM
ARIANN D+ GODINEZ
Senior !ngineer ), !! ?3%#%A
FELI3BERTO R+ CAARE) 5R+) RMP
Researcher@ )nalyst ), ?3%#%A
2ismantlement of !:isting 276) 2istribution Transformer, Circuit Protections,
"nstalle> &etering, Pole Construction an> 2ressing, +roun>ing an>
)ccessories%
2ismantlement of !:isting 786) 2istribution Transformer, Circuit Protections,
"nstalle> &etering, Pole Construction an> 2ressing, +roun>ing an>
)ccessories%
,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us 'ar an>
)ccessories
2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary Circuit
!:tension at +roun> ,loor
Page D4 of 236
JU)$T"T- U$"T
&)R15UPS
T#T)( &)R15UP
!ST"&)T!2 2"R!CT "$ P!RC!$T
C#ST
#C& PR#,"T O
?3A ?4A ?7A ?6A ?BA ?;A
28%88 >ays 18,4;8%88 18O 18O 28O
1%88 lot 7,888%88 18O 18O 28O
27%88 ln%mtrs% 1,821%88 18O 18O 28O
B%84 sI%m% 2,736%88 18O 18O 28O
2D%78 ln%mtrs% 12,4;1%88 18O 18O 28O
221%B6 6gs% 13,668%88 18O 18O 28O
2%66 cu%m% 28,B44%88 18O 18O 28O
4%22 cu%m% 1,366%88 18O 18O 28O
4%B6 sI%m% B,766%;8 18O 18O 28O
17%47 sI%m% 78,7D4%33 18O 18O 28O
B%78 sI%m% 74,4BD%47 18O 18O 28O
4%78 ln%mtrs% 2,B67%64 18O 18O 28O
1%88 unit D,461%88
18O
18O
28O
7%44 cu%m% 61,D66%88 18O
18O
28O
23%7D sI%m% 178,1;4%77 18O
18O
28O
18%;7 ln%mtrs% 21,6B8%;7 18O
18O
28O
7;%6; sI%m% 1;,67B%48 18O
18O
28O
1%88 lot 7,888%88 18O 18O 28O
1 lot 7,888%88 18O 18O 28O
1 lot 2,888%88 18O 18O 28O
1 lot 7,888%88 18O 18O 28O
1 lot 22,463%88 18O 18O 28O
1 lot 3D,D73%88 18O 18O 28O
Page D7 of 236
1 lot B,326%88 18O 18O 28O
1 lot 788,;67%88 18O 18O 28O
1 lot 362,2B1%88 18O 18O 28O
1 lot 3;,788%88 18O 18O 28O
1 lot 7,788%88 18O 18O 28O
Page D6 of 236
1 lot 4,D64%88 18O 18O 28O
1 lot 4,D64%88 18O 18O 28O
1 lot 7,888%88 18O 18O 28O
1 lot B26,438%B8 18O 18O 28O
1 lot 184,237%88 18O 18O 28O
1 lot 41,BDB%88 18O 18O 28O
ReEieCe> . Chec6e> byM
MARIE CLAIRE C+ BONGO
Principal !ngineer C
ARNULFO A+ ALFONSO
2epartment &anager C
Page DB of 236
)TT)C*&!$T 9)9
Contract 2urationM 1B Calen>ar 2ays
T#T)( &)R15UP
)T T#T)( C#ST
T#T)(
)(U!
"$2"R!CT C#ST
?DA ?18A ?11A ?12A
?7A/?;A 12O??7AU?DAA ?DAU?18A ?7AU?11A
2,8D6%88 1,78D%12 3,687%12 14,8;7%12
1,888%88 B28%88 1,B28%88 6,B28%88
284%28 14B%82 371%22 1,3B2%22
78B%28 367%1; ;B2%3; 3,48;%3;
2,4D6%28 1,BDB%26 4,2D3%46 16,BB4%46
2,B32%88 1,D6B%84 4,6DD%84 1;,37D%84
4,14;%;8 2,D;B%14 B,137%D4 2B,;BD%D4
2B3%28 1D6%B8 46D%D8 1,;37%D8
1,713%36 1,8;D%62 2,682%D; 18,16D%B;
18,11;%;B B,2;7%7; 1B,484%47 6B,DD;%B;
18,;D7%;D B,;47%84 1;,B48%D3 B3,228%3;
773%13 3D;%27 D71%3; 3,B1B%82
1,;D2%28 1,362%3; 3,274%7; 12,B17%7;
12,3D3%28 ;,D23%18 21,316%38 ;3,2;2%38
38,836%D1 21,626%7; 71,663%4D 281,;4;%84
4,334%1B 3,128%68 B,474%BB 2D,127%62
3,B31%4; 2,6;6%6B 6,41;%17 27,8B7%77
1,888%88 B28%88 1,B28%88 6,B28%88
1,888%88 B28%88 1,B28%88 6,B28%88
488%88 2;;%88 6;;%88 2,6;;%88
1,888%88 B28%88 1,B28%88 6,B28%88
4,4D2%68 3,234%6B B,B2B%2B 38,1D8%2B
B,DD8%68 7,B73%23 13,B43%;3 73,6D6%;3
Page D; of 236
1,467%28 1,874%D4 2,728%14 D,;46%14
188,1B3%88 B2,124%76 1B2,2DB%76 6B3,162%76
B2,474%28 72,16B%82 124,621%22 4;6,;D2%22
B,B88%88 7,744%88 13,244%88 71,B44%88
1,188%88 BD2%88 1,;D2%88 B,3D2%88
Page DD of 236
DD2%;8 B14%;2 1,B8B%62 6,6B1%62
DD2%;8 B14%;2 1,B8B%62 6,6B1%62
1,888%88 B28%88 1,B28%88 6,B28%88
147,2;6%14 184,686%82 24D,;D2%16 DB6,322%;6
28,;4B%88 17,88D%;4 37,;76%;4 148,8D1%;4
;,37D%48 6,81;%BB 14,3B;%1B 76,1B7%1B
P% &)89'),8&+9'
Submitte> byM )pproEe> byM
MARLI ACOSTA # DE FIESTA EFREN C+ SAL1ACION
#Ncer 5"n 5Charge #Ncer 5"n 5Charge
Planning . 2esign 2iEision !ngineering 2epartment
+eneral &anager )
Page 188 of 236
)TT)C*&!$T 9)9
1B Calen>ar 2ays
U$"T
C#ST
?13A
?12A@?3A
B84%26
6,B28%88
74%;D
4;4%17
76;%63
;2%BD
18,4;1%1;
437%87
2,136%71
4,481%22
D,B62%B2
;26%88
12,B17%7;
17,38D%27
;,776%71
2,6;4%3D
42B%33
6,B28%88
6,B28%88
2,6;;%88
6,B28%88
38,1D8%2B
73,6D6%;3
Page 181 of 236
D,;46%14
6B3,162%76
4;6,;D2%22
71,B44%88
B,3D2%88
Page 182 of 236
6,6B1%62
6,6B1%62
6,B28%88
DB6,322%;6
148,8D1%;4
76,1B7%1B
EFREN C+ SAL1ACION
#Ncer 5"n 5Charge
!ngineering 2epartment
GANTT C2ART
PRO5ECT : PROP+ UPGRADING OF 1EE#P2ASE AC PRIMARY DISTRIBUTION LINE - ELECTRICAL FACILITY RE2ABILITATION
Location : ZC02 &ain #Nce, Pilar Street, Zamboanga City
Project Co$t : P%9)<<,)9&:+8:
Project D6ration :
W O R 4 I T E M S A M O U N T S
CI1IL WOR4S
NON # ENGINEERING BASIC COST
)% SuperEision Php 14,8;7%12
ENGINEERING BASIC COST
"% &obiliGation Php 6,B28%88
""% ,inal Sta6ing@ (ay5outing@ (ine . +ra>e Php 1,3B2%22
"""% Concrete Cutting . 'rea6ing Php 16,BB4%46
"% Steel 0or6s Php 1;,37D%84
% Concreting 0or6s Php 2B,;BD%D4
"% !:caEation 0or6s Php 1,;37%D8
""% ,abrication of Steel CoEer Php B3,228%3;
"""% 2rainage "nstallation Php 3,B1B%82
"/% !rection of !lectrical Post Php 12,B17%7;
/% Supply of &aterials, (abor . Construction of Php ;3,2;2%38
+enset ,oun>ation
/"% Supply of &aterials, (abor . Construction of Php 281,;4;%84
+enset She>
/""% 2emobiliGation Php 6,B28%88
ELECTRICAL WOR4S
"% UP+R)2"$+ !! P*)S! T# T*R!! P*)S! )C
P#0!R 2"STR"'UT"#$ ("$!
1% &obiliGation of !Iuipments, )ccessories an> Php 6,B28%88
StaP to ProHect Site ?Procurement Perio>A
2% Securing !lectrical Permits an> #ther Permits Php 2,6;;%88
$ecessary for the ProHect
3% Clearing@ Preparation of Right of 0ay Php 6,B28%88
4% ,inal, Sta6ing, 'oreholing an> Supply . Php 38,1D8%2B
"nstallation of Pole
7% Supply an> "nstallation of Pole 2ressing, Php 73,6D6%;3
+roun>ing an> )ccessories
6% Supply, Stringing an> (ay5#uting of )ppro:% Php D,;46%14
38 (%&% Three Phase (ine
SE1ENTEEN ?1BA CALENDAR DAYS
( Mano=er ?15!ngineering )ssistant, 15Carpenter@Steelman, 15&ason, 150el>er, 25(ineman, 25!lectricians . 65(aborersA
B% Supply, Testing an> "nstallation of Transformers, Php 6B3,162%76
Circuit Protection an> Secon>ary "nstallation
;% Supply an> "nstallationof 10* &eter, SerEice Php 4;6,;D2%22
!ntrance an> )ccessoies
D% !nergiGation, Testing an> Commisioning Php 71,B44%88
18%
2emobiliGation Php B,3D2%88
""% 2!C#&"SS"#$"$+ #, !/"ST"$+ P#0!R SUPP("!S
1% 2ismantlement of !:isting 276) 2istribution Php 6,6B1%62
Transformer, Circuit Protections, "nstalle> &etering,
Pole Construction an> 2ressing, +roun>ing an>
)ccessories%
2% 2ismantlement of !:isting 786) 2istribution Php 6,6B1%62
)ccessories%
"""% S!C#$2)R- )C !(!CTR"C)( 0#R1S
1%
&obiliGation@2emobiliGation Php 6,B28%88
2% Rehabilitation of 'uil>ing &ain SerEice !Iuipment an> SerEice Protection Php DB6,322%;6
3% ,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us 'ar an> )ccessories Php 148,8D1%;4
4% 2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary Circuit !:tension at +roun> ,loor Php 76,1B7%1B
ELECTRO#MEC2ANICAL WOR4S
"% PR#P#S!2 +!$!R)T#R )$2 )UT#&)T"C
TR)$S,!R S0"TC*
1% Supply, "nstallation, Testing . Commissioning of Php 5
1;7 5 238 6) Rate> Prime PoCer, S6i>5&ounte>,
Close> Type +enerating Set
#ne ?1A Unit )utomatic Transfer SCitch ?)TSA
TOTA, PROJECT COST Php 6,&&0,63$.%$
ARIANN D+ GODINEZ MARIE CLAIRE C+ BONGO
Senior !ngineer ), !! ?3%#%A Principal !ngineer C
Planning . 2esign 2iEision Planning . 2esign 2iEision
ARNULFO A+ ALFONSO
PROP+ UPGRADING OF 1EE#P2ASE AC PRIMARY DISTRIBUTION LINE - ELECTRICAL FACILITY RE2ABILITATION
A M O U N T S D A Y S
@
P E R F E C T E D
1 2 3 4 7
Php 14,8;7%12 461 8%4BO === === === === ===
Php 6,B28%88 18 8%22O === ===
Php 1,3B2%22 3 8%87O ===
Php 16,BB4%46 D7 8%76O ===
Php 1;,37D%84 8%61O ===
Php 2B,;BD%D4 187 8%D3O
Php 1,;37%D8 2B8 8%86O ===
Php B3,228%3; 11 2%47O
Php 3,B1B%82 8%12O
Php 12,B17%7; 8%43O ===
Php ;3,2;2%38 7 2%BDO ===
Php 281,;4;%84 17 6%B7O === === === ===
Php 6,B28%88 72 8%22O
Php 6,B28%88 2 8%22O === ===
Php 2,6;;%88 18 8%8DO === === === === ===
Php 6,B28%88 2 8%22O === ===
Php 38,1D8%2B 2 1%81O ===
Php 73,6D6%;3 2 1%;8O
Php D,;46%14 1 8%33O
?15!ngineering )ssistant, 15Carpenter@Steelman, 15&ason, 150el>er, 25(ineman, 25!lectricians . 65(aborersA
Php 6B3,162%76 2 22%71O
Php 4;6,;D2%22 2 16%2;O
Php 71,B44%88 2 1%B3O
Php B,3D2%88 1 8%27O
Php 6,6B1%62 1 8%22O
Php 6,6B1%62 1 8%22O
Php 6,B28%88 3 8%22O === ===
Php DB6,322%;6 7 32%67O === ===
Php 148,8D1%;4 3 4%6;O
Php 76,1B7%1B 3 1%;;O
Php 5 18 8%88O ===
Php 6,&&0,63$.%$ 8,,+,,@
P%9);&:)'88+8*
(8+;:@
(8+;:@
Submitte> byM )pproEe> byM
MARLI P+ ACOSTA#DE FIESTA EFREN C+ SAL1ACION
#Ncer5"n5Charge #Ncer5"n5Charge
Planning . 2esign 2iEision !ngineering 2epartment
+eneral &anager )
6 B ; D 18 11 12 13 14 17 16 1B
=== === === === === === === === === === === ===
===
=== === ===
=== ===
===
===
=== === === ===
=== === === === === === === === === === ===
===
=== === === === ===
===
=== ===
===
=== ===
=== ===
=== ===
===
===
===
===
=== === ===
=== === ===
=== === ===
=== === === === === === === === ===
P%9);&:)'88+8* P%::;)'9&+<*
(8+;:@ 8(+::@
(8+;:@ 8,,+,,@
)pproEe> byM
EFREN C+ SAL1ACION
#Ncer5"n5Charge
GANTT C2ART
PRO5ECT : PROP+ UPGRADING OF 1EE#P2ASE AC PRIMARY DISTRIBUTION LINE - ELECTRICAL FACILITY RE2ABILITATION
Location : ZC02 &ain #Nce, Pilar Street, Zamboanga City
Project Co$t : P%&)89'),8&+9'
Project D6ration :
W O R 4 I T E M S
CI1IL WOR4S
NON # ENGINEERING BASIC COST
)% SuperEision
ENGINEERING BASIC COST
"% &obiliGation
""% ,inal Sta6ing@ (ay5outing@ (ine . +ra>e
"""% 2emolition 0or6s
"% Concrete Cutting . 'rea6ing
% Steel 0or6s
"% Concreting 0or6s
""% !:caEation 0or6s
"""% &asonry 0or6s
"/% Carpentry 0or6s
/% ,abrication of Steel Un>ergroun> 0iring CoEer
/"% 2rainage "nstallation
/""% !rection of !lectrical Post
/"""% Construction of +enset ,oun>ation
/"% Construction of +enset She> an> ,ence
/% ,abrication an> "nstallation of Cable Tray
/"% Painting 0or6s
/""% 2emobiliGation
ELECTRICAL WOR4S
"% UP+R)2"$+ !! P*)S! T# T*R!! P*)S! )C
P#0!R 2"STR"'UT"#$ ("$!
1% &obiliGation of !Iuipments, )ccessories an>
StaP to ProHect Site ?Procurement Perio>A
2% Securing !lectrical Permits an> #ther Permits
$ecessary for the ProHect
3% Clearing@ Preparation of Right of 0ay
4% ,inal, Sta6ing, 'oreholing an> Supply .
"nstallation of Pole
7% Supply an> "nstallation of Pole 2ressing,
TWENTY ?28A CALENDAR DAYS
8' Mano=er ?15!ngineering )ssistant, 25Carpenters, 15Steelman, 15&ason, 150el>er, 25(ineman, 25!lectricians . 65(aborersA
+roun>ing an> )ccessories
6% Supply, Stringing an> (ay5#uting of )ppro:%
38 (%&% Three Phase (ine
B% Supply, Testing an> "nstallation of Transformers,
Circuit Protection an> Secon>ary "nstallation
;% Supply an> "nstallationof 10* &eter, SerEice
!ntrance an> )ccessoies
D% !nergiGation, Testing an> Commisioning
18%
2emobiliGation
""% 2!C#&"SS"#$"$+ #, !/"ST"$+ P#0!R SUPP("!S
1% 2ismantlement of !:isting 276) 2istribution
)ccessories%
2% 2ismantlement of !:isting 786) 2istribution
)ccessories%
"""% S!C#$2)R- )C !(!CTR"C)( 0#R1S
1%
&obiliGation@2emobiliGation
2% Rehabilitation of 'uil>ing &ain SerEice !Iuipment an> SerEice Protection
3% ,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us 'ar an> )ccessories
4% 2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary Circuit !:tension at +roun> ,loor
TOTA, PROJECT COST
ARIANN D+ GODINEZ MARIE CLAIRE C+ BONGO
Senior !ngineer ), !! ?3%#%A Principal !ngineer C
FELI3BERTO R+ CAARE) 5R+) RMP
Researcher@ )nalyst ), ?3%#%A
ZC02 &ain #Nce, Pilar Street, Zamboanga City
P%&)89'),8&+9'
W O R 4 I T E M S A M O U N T S
Php 14,8;7%12
Php 6,B28%88
Php 1,3B2%22
Php 3,48;%3;
Php 16,BB4%46
Php 1;,37D%84
Php 2B,;BD%D4
Php 1,;37%D8
Php 18,16D%B;
Php 6B,DD;%B;
Php B3,228%3;
Php 3,B1B%82
Php 12,B17%7;
Php ;3,2;2%38
Php 281,;4;%84
Php 2D,127%62
Php 27,8B7%77
Php 6,B28%88
Php 6,B28%88
Php 2,6;;%88
Php 6,B28%88
Php 38,1D8%2B
Php 73,6D6%;3
CALENDAR DAYS
8' Mano=er ?15!ngineering )ssistant, 25Carpenters, 15Steelman, 15&ason, 150el>er, 25(ineman, 25!lectricians . 65(aborersA
Php D,;46%14
Php 6B3,162%76
Php 4;6,;D2%22
Php 71,B44%88
Php B,3D2%88
Php 6,6B1%62
Php 6,6B1%62
Php 6,B28%88
Rehabilitation of 'uil>ing &ain SerEice !Iuipment an> SerEice Protection Php DB6,322%;6
,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us 'ar an> )ccessories Php 148,8D1%;4
2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary Circuit !:tension at +roun> ,loor Php 76,1B7%1B
TOTA, PROJECT COST Php 3,%66,0%3.66
ReEieCe> . Chec6e> byM Submitte> byM
MARIE CLAIRE C+ BONGO MARLI P+ ACOSTA # DE FIESTA
Principal !ngineer C #Ncer 5 "n 5 Charge
ARNULFO A+ ALFONSO
@
P E R F E C T E D
1 2 3 4 7 6 B ; D 18 11 12 13 14 17
8%47O =============================================
8%21O ======
8%84O ===
8%11O ======
8%74O ===
8%7DO ======
8%;DO =========
8%86O ===
8%33O =========
2%1;O =====================
2%34O ==================
8%12O ===
8%41O ======
2%66O ===============
6%46O ==========================================
8%D3O ===
8%;8O ===
8%21O
8%21O ======
8%8DO ==============================
8%21O ======
8%DBO ======
1%B2O ======
?15!ngineering )ssistant, 25Carpenters, 15Steelman, 15&ason, 150el>er, 25(ineman, 25!lectricians . 65(aborersA
8%31O ===
21%73O === ===
17%7;O === ===
1%66O ======
8%24O
8%21O ===
8%21O ===
8%21O ======
31%23O ===============
4%4;O =========
1%;8O =========
8,,+,,@
P%9);&();&&+<( P%'(*):*<+9(
*(+,,@ 99+,,@
*(+,,@ 8,,+,,@
)pproEe> byM
MARLI P+ ACOSTA # DE FIESTA EFREN C+ SAL1ACION
#Ncer5"n5Charge
+eneral &anager )
16 1B 1; 1D 28
===============
=========
======
============
===
===
===
P%'(*):*<+9(
99+,,@
8,,+,,@
DETAILED UNIT PRICE ANALYSIS
PR#3!CT $)&!M PROP+ UPGRADING 1EE P2ASE TO T2REE P2ASE AC POWER DISTRIBUTION LINE
"tem $o%@2escriptionM SP(51 ,inal Sta6ing, 'oreholing an> Supply . "nstallation of Pole
Unit of &easurementM unit
#utput per >ayM 1%88 unit @>ay
JuantityM 1%88 unit
2esignation $o% Person $o% of 2ays
)% (abor
a% (ine man 1 2%88
b% (aborers 2 2%88
Sub5Total for )
$ame an> Capacity $o% of Units $o% of 2ays
'% !Iuipment
a% 'oom Truc6 ?C@ fuel . >riEerA 1 1%88
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 1%88 unit @>ay
$ame an> SpeciKcations Juantity Unit
!% &aterials
a% 47 ,ooter Roun> Centrifugal Prestresse>
Concrete or +alEaniGe> Steel Pole
&a:imum 'rea6 (oa> M B37 1gs%
Top 2iameter M 287 mm
'utt 2iameter M 3D2 mm 1%88 Unit
Sub5Total for !
,% 2irect Cost ?CU!A
+% #Eerhea>, Contingencies . &iscellaneous 6Oper 2%#% 2D s 2811
*% Contractor<s ProKt ?CPA 18Oper 2%#% 2D s 2811
"% alue )>>e> Ta: ?)TA 12Oper 2%#% 2D s 2811
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP(52 Supply an> "nstallation of Pole >ressing, +roun>ing an> )ccessoriesM
Unit of &easurementM Unit
JuantityM 1%88 unit
)% (abor
a% (ine man 2 2%88
b% (aborers 2 2%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
!% &aterials
1% )nchor, !:pan>ing, ;,888 Poun>s, ; 0ays, pcs% 1
+alEaniGe> Steel
2% 'olt, Carriage 3@;9 : 451@29 pcs% 12
3% 'olt, 2ouble )rming, 7@;9 : 289 pcs% D
4% 'olt, &achine, 7@;9 : 189 pcs% 7
7% 'olt, &achine, 1@29 : 189 pcs% 3
6% 'olt, &achine, 7@;9 : ;9 pcs% 4
B%'olt, #Eal !ye, 7@;9 : 189 pcs% 4
;% 'olt, Single Upset, 7@;9 : 189 pcs% 3
D% 'race, Crossarm, 689 Span Steel @ 'race pcs% 6
18% Clamp, )nchor 'on>ing, Single !ye Ro> pcs% 1
11% Clamp, 2ea>en> Strain, =1@8 )CSR pcs% 18
12% Clamp, +uy Straight, 3 'olt, *eaEy 2uty Steel pcs% 2
13% Clamp, *otline, for =2 to =4@8 )CSR pcs% 3
14% Clamp, (oop 2ea>en>, =1@8 )CSR pcs% 12
17% CleEis, Secon>ary SCinging C@o Spool pcs% 6
16% Cluster, &ounting )>aptor ?Pole SegmentA pcs% 3
1B% Connector, Compression, =6 5 =1@8 )CSR
run to =6 5 =2 pcs% 18
1;% Connector, +roun> Ro> ?ClampA for 7@;9
Steel Ro> pcs% 2
1D% Crossarm, Steel, ;< pcs% ;
28% *oo6, +uy pcs% 2
21% "nsulator, Spool, 153@49, )$S", Class 73 5 2 pc% 1
22% "nsulator, Pin Type, Porcelain, )$S", Class 757 pcs% 6
23% "nsulator, Spool, 39, )$S", Class 73 5 4 pcs% 3
24% "nsulator, Suspension, 69, CleEis Type, pcs%
)$S" Class 7251 pcs% 16
27% $ut, !ye, 7@;9, ConEentional pcs% D
26% $ut, (oc6, &f Type, 1@29 pcs% 3
2B% $ut, (oc6, &f Type, 3@;9 pcs% 12
2;% $ut, (oc6, &f Type, 7@;9 pcs% 16
2D% Pin, Crossarm, Steel, 7@;9 : 1853@49 pcs% 6
38% Ro>, )nchor, Threa>e>, Single !ye, 7@;9 : B< set 4
31% Ro>, +roun> Steel, +alEaniGe>, 7@;9 : 18< pcs% 2
32% 0asher, Roun>, 153@;9 2iameter Cith
D@169 2iameter *ole pcs% 3
33% 0asher, SIuare, ,lat, 251@49 : 251@49 :
3@169 Cith 13@169 >iameter hole pcs% 47
34% 0ire, Tape, )rmor, )lluminum )lloy, 8%7:8%39 ft 6
37% 0ire, +uy, Steel, 3@;9, B Stran> ft 78
36% 0ire, +roun>ing, )luminum )lloy, 3 Stran>,
=4 )0+ ft 2B
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP(53 Supply, Stringing an> lay5outing of appro:% 38 l%m% Three Phase (ine
Unit of &easurementM ln%m%
#utput per >ayM 38%88 ln%m% @>ay
JuantityM 38%88 ln%m%
)% (abor
a% (ine &an 2 1%88
b% (aborers 2 1%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 38%88 ln%m% @>ay
!% &aterials
a% Con>uctor, 'are, )CSR =2 188%88 mtrs%
b% Con>uctor, 'are, )CSR =1 48%88 mtrs%
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP(54 Supply, Testing an> "nstallation of Transformer, Circuit Protection an>
Secon>ary "nstallation
Unit of &easurementM units
#utput per >ayM 3%88 units @>ay
JuantityM 3%88 units
)% (abor
a% (ine man 2 1%88
b% (aborers 2 1%88
Sub5Total for )
'% !Iuipment
a% 'oom Truc6 ?C@ fuel . >riEerA 1 1
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 3%88 units @>ay
!% &aterials
1% 'ran> $eC B7 1), 2isttribution Transformer,
Single Phase oil5immerse>, self5coole>, >ouble
bushing pole mounte>5type Cith the folloCing
speciKcationsM
,reIuency, *G% M 68 *G
Polarity M )>>itiEe
"nsulation Resistance M 2&R 3 units
2% Tranformer Testing ,ee 3 units
3% 'olt, &achine, 7@;9 : 69 ; pcs%
4% 'olt, &achine, 7@;9 : 39 6 pcs%
7% 'olt, &achine, 7@;9 : ;9 ; pcs%
6% 'olt, #Eal !ye, 7@;9 : 189 2 pcs%
B% 'rac6et, Transformer &ount 6 pcs%
;% Clamp, *otline, for =2 to =4@8 )CSR 2 pcs%
D% Clamp, (oop 2ea>en>, =251@8 )CSR 3 pcs%
18% CleEis, Secon>ary SCinging C@o Spool 2 pcs%
11% Connector, Compression, =178 6 pcs%
12% Cut5out fuse 188 amp% C@ arrester combine 3 pcs%
13% ,use (in6, UniEersal, 'ottom *ea>, Type 1, 38) 3 pcs%
14% "nsulate> Copper 0ire =6 )0+ or 14sI%mm%
Stran>e> 38 mtrs%
17% "nsulator, Spool, 153@49, )$S", Class 73 5 2 3 pcs%
16%Transformer mount ?SegmentA 2 pcs%
1B% 0asher, SIuare, ,lat, 251@49 : 251@49 : 3@169
Cith 13@169 2iameter *ole 2 pcs%
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP( 5 7 Supply an> "nstallation of 10* &eter, SerEice !ntrance an> )ccessories
)% (abor
a% (ineman 2 1%88
b% (aborers 2 1%88
Sub5Total for )
'% !Iuipment Rental
$@)
Sub5Total for '
C% Total ?)U'A
!% &aterials
1% 10*R meter C@ base
'ran>@TypeM +!@12C
C"288, 12854;8, 68*G, 3P, 30, ,&12S unit 1
2% 10*R meter test fee unit 1
3% Current Transformer, 176, 78M7 ratio units 3
4% Potential Transformer, 176, B8M1 ratio units 3
7% "nstrument Transformer Test ,ee units 6
6% Connector, Compression, =278 pcs% B
B% Copper Cire ;8sI% mm% T*0, Stran>e> mtrs% 188
;% !lectrical Tape pcs% 3
D% Plastic Strap pcs% 78
18% RSC Pipe 78mmF : 3 mtr% pc% 1
11% Rubber butyl tape rolls 3
12% SerEice !ntrance Cap 78mmF pc% 1
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP(56 2ecommisioning of !:isting PoCer Supplies
JuantityM 2%88 unit
)% (abor
b% (ine man 2 1%88
c% (aborers 2 1%88
Sub5Total for )
'% !Iuipment
a% 5 Unit 'oom Truc6 ?C@ fuel . >riEerA 1 1%88
Sub5Total for '
C% Total ?)U'A
!% )ctiEities
a% 2ismantling of !:isting 276Ea 2istribution
Transformer, Circuit Protections,
"nstalle> &etering, Pole Construction
an> 2ressing, +roun>ing an>
)ccessories 1 unit
b% 2ismantling of !:isting 786Ea 2istribution
Transformer, Circuit Protections,
"nstalle> &etering, Pole Construction
an> 2ressing, +roun>ing an>
)ccessories 1 Unit
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP(5B
)% (abor
a% !lectrcian 2 7%88
b% (aborers 2 7%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
!% &aterials
1% 228E, 1F, 3 )luminum 'la>es, 278mmF ,an
,an >ia% !:haust entillation ,an, 2ura
ble Steel Construction, Permanetly (ub5
ricate> &otor, Stur>y Spiral 0ire +uar>
C@ a>Hustable shutters . har>Care C@
fab% Steell rain hoo> 7 units
2% 388), 35pole, 3phase, 278Eolts &C' 2 pcs%
3% 288), 35pole, 3phase, 278Eolts &C' 3 pcs%
4% PoC>Cere> Coate> ,inishe> Panel
'oar> for (ighting (oa>s, 278, 3Pole,
14 'ranches complete C@M
15127), 278, 3P, &ain &ol>e> Case
145 17), 278, 2P, 'ranch C6t% '6r% 2 assy%
'oar> for PoCer (oa>s, 278, 3Pole,
15127), 278, 3P, &ain &ol>e> Case
185 28), 278, 2P, 'ranch C6t% '6r%
45 38), 278, 2P, 'ranch C6t% '6r% 2 assy%
'oar> for )CU (oa>s, 278, 3Pole,
15178), 278, 3P, &ain &ol>e> Case
;5 78), 278, 2P, 'ranch C6t% '6r% 3 assy%
Rehabilitation of 'uil>ing &ain SerEice !Iuipment an>
SeEice Connection
68 mtrs%
2D4 mtrs%
138 mtrs%
18% Split 'olt ?TCo 'oltA B78 &C& 6 pcs%
11% 288)mps Rate> Terminal 'loc6, 35Cire, 688 4 pcs%
12% (ong )rm !ye Terminal (ug ?178sI%mm% CireA 4 pcs%
17% (ong )rm !ye Terminal (ug ?22sI%mm% CireA ; pcs%
16% 188mmF !ntrance Cap 2 pcs%
1B% 188mmF : 3m RSC Con>uit Pipe 3 pcs%
2 pcs%
1D% 188mmF PC Con>uit U5Clamp 18 pcs%
28% Three 0ire Secon>ary Rac6 Cith Spool "nsulator 2 pcs%
21% 78mm : 388mm : 3m Perforate> Cable Tray 11 pcs%
22% 78mm : 288mm : 3m Perforate> Cable Tray 2 pcs%
23% 78mm : 388mm : 288mm Re>ucer Connector 1 pc%
24% 78mm : 388mm : D8S !lboC Connector 4 pcs%
27% 78mm : 388mm : 47S !lboC Connector 2 pcs%
26% 78mm : 388mm : 188mm Tee Connector 11 pcs%
2B% Zinc Plate> Steel Cable Tray Clamp )ssembly,
Cable )ssembly 188 pcs%
2;% Cable Tray Cable Tie 188 pcs%
2D% Stainless Steel Stan>oP 'rac6et 66 assy%
38% 78mmF : 3m PC Con>uit Pipe 2 pcs%
31% 78mmF &ale )>aptor 18 pcs%
32% 78mmF PC Con>uit U5Clamp 18 pcs%
33% 288mm *th : 288mm (th : 178mm 2pth,
'us 'ar Terminal 'o: 7 pcs%
34% =16 +%"% Tie 0ire 7 6gs%
37% PC SolEent Cement 2 Irts%
36% 12mmF Camri>ge @ &ica Tube 28 ft%
3B% 1DmmF Camri>ge @ &ica Tube ; ft%
3;% 8%;mm : 1Dmm : 16m Polytype !lect% Tape 7 pcs%
3D% 8%;mm : 1Dmm : 16m Rubber Tape 3 pcs%
Sub5Total for !
3% Total Cost
6% Total Unit Cost
B% 178%8mm
2
T*0 Stran>e> 0ire
;% 68%8mm
2
T*0 Stran>e> 0ire
D% 22%8mm
2
T*0 Stran>e> 0ire
1;% 188mmF : D8
o
RSC (ong SCeep !lboC
"tem $o%@2escriptionM SP(5; ,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us 'ar an> )ccessories
)% (abor
a% !lectrician 2 3%88
b% (aborers 2 3%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
!% &aterials
1% 16mm : 3m +al% +roun>ing Ro> pc% 1
2% +roun>ing Clamp Connector ?178sI%mm% CireA pc% 1
mtrs% 18
mtrs% DB
mtrs% 73
6% (ong )rm !ye Terminal (ug ?68sI%mm% CireA pcs% 3
B% (ong )rm !ye Terminal (ug ?78sI%mm% CireA pcs% 3
;% (ong )rm !ye Terminal (ug ?22sI%mm% CireA pcs% 3
assy% ;
18% StanoP "nsulator ?"nsulation *ol>er for 'us 'arA pcs% ;
11% Stainless &ounting 'rac6ets pcs% ;
12% Stainless *e: 'olts an> Spring (oc6 0ashers pcs% ;
13%6mm : 27mm : 377mm, ;88), 688 Rate>
Copper 'us 'ar pcs% 12
14% 688mm *th : D88mm (th : 388mm 2pth, ,ab%
Terminal 'o: pc% 1
*eaEy 2uty Terminal Crimping Tool pc% 1
8%;mm : 1Dmm : 16m Rubber Tape pcs% 3
Sub5Total for !
3% 178%8mm
2
4% 68%8mm
2
7% 22%8mm
2
D% +roun>ing'usbar ?Terminal 'loc6sA
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SP(5D 2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary Circuit
!:tension at +roun> ,loor
JuantityM 6%88 unit
)% (abor
a% !lectrician 2 3%88
b% (aborers 2 3%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per hour Q
!% &aterials
248 mtrs%
388 mtrs%
388 mtrs%
4% 188mm% : 388mm% : 388mm% Pullbo: 6 pcs%
7% 8%;mm : 1Dmm : 16m Polytype !lectrical Tape 7 pcs%
6% 8%;mm : 1Dmm : 16m Rubber Tape 3 pcs%
Sub5Total for !
3% Total Cost
6% Total Unit Cost
S U M M A R Y
9:)999+,, LABOR COST
1% 7%7mm
2
T*0 Stran>e> 0ire
2% 3%7mm
2
T0 Stran>e> 0ire
3% 2%8mm
2
T0 Stran>e> 0ire
8)**9)'89+*, MATERIAL COST
9:)'('+,, E/UIPMENT COST
9)&8,+,, MATERIAL TESTING
8,<):;<+(; OCM
8(9):(&+,* CONTRACTORS PROFIT
9:;)8::+'& 1AT
'8),,,+,, MOBILIZATIONEDEMOBILIZATION
9);&&)88<+9:
PROP+ UPGRADING 1EE P2ASE TO T2REE P2ASE AC POWER DISTRIBUTION LINE
2aily Rate )mount
366%88 B32%88
31B%88 1,26;%88
5
P 2,888%88
2aily Rate )mount
;,762%88 ;,762%88
P ;,762%88
18,762%88
Unit Cost )mount
5
5
5
5
22,463%88 22,463%88
P 22,463%88
33,827%88
per 2%#% 2D s 2811 1,D;1%78
per 2%#% 2D s 2811 3,382%78
per 2%#% 2D s 2811 4,7DB%8;
42,D86%8;
42,D86%8;
Supply an> "nstallation of Pole >ressing, +roun>ing an> )ccessoriesM
2aily Rate )mount
366%88 1,464%88
31B%88 1,26;%88
P 2,B32%88
2aily Rate )mount
P 5
2,B32%88
Unit Cost )mount
422%88 422%88
11%88 132%88
D2%88 ;2;%88
182%88 718%88
2B%88 ;1%88
37%88 148%88
182%88 48;%88
D6%88 2;;%88
644%88 3,;64%88
44%88 44%88
3BB%88 3,BB8%88
161%88 322%88
471%88 1,373%88
44%88 72;%88
B6%88 476%88
4D7%88 1,4;7%88
43%88 438%88
21%88 42%88
1,3;6%88 11,8;;%88
41%88 ;2%88
1D%88 1D%88
1D4%88 1,164%88
37%88 187%88
232%88 3,B12%88
;1%88 B2D%88
18%88 38%88
D%88 18;%88
18%88 168%88
182%88 612%88
366%88 1,464%88
424%88 ;4;%88
6%88 1;%88
14%88 638%88
18%88 68%88
22%88 1,188%88
B%88 1;D%88
P 3B,221%88
3D,D73%88
per 2%#% 2D s 2811 2,3DB%1;
per 2%#% 2D s 2811 3,DD7%38
per 2%#% 2D s 2811 7,761%46
71,D86%D4
Supply, Stringing an> lay5outing of appro:% 38 l%m% Three Phase (ine
2aily Rate )mount
366%88 B32%88
31B%88 634%88
P 1,366%88
2aily Rate )mount
P
1,366%88
Unit Cost )mount
44%88 4,488%88
3D%88 1,768%88
P 7,D68%88
B,326%88
per 2%#% 2D s 2811 43D%76
per 2%#% 2D s 2811 B32%68
per 2%#% 2D s 2811 1,81D%B;
D,71B%D4
31B%26
Supply, Testing an> "nstallation of Transformer, Circuit Protection an>
2aily Rate )mount
366%88 B32%88
31B%88 634%88
P 1,366%88
2aily Rate )mount
;,762%88 ;,762%88
P ;,762%88
D,D2;%88
Unit Cost )mount
174,888%88 462,888%88
338%88 DD8%88
34%88 2B2%88
21%88 126%88
36%88 2;;%88
182%88 284%88
;12%88 4,;B2%88
472%88 D84%88
44%88 132%88
B6%88 172%88
44%88 264%88
7,141%88 17,423%88
137%88 487%88
14D%88 4,4B8%88
1D%88 7B%88
1B4%88 34;%88
8%88
17%88 38%88
P 4D8,D3B%88 4;D,D4B%88
788,;67%88
per 2%#% 2D s 2811 38,871%D8
per 2%#% 2D s 2811 78,8;6%78
per 2%#% 2D s 2811 6D,B28%41
678,B23%;1
216,D8B%D4
Supply an> "nstallation of 10* &eter, SerEice !ntrance an> )ccessories
2aily Rate )mount
366%88 B32%88
31B%88 634%88
P 1,366%88
2aily Rate )mount
P 5
1,366%88
Unit Cost )mount
27,888%88 27,888%88
123%88 123%88
78,D6B%88 172,D81%88
43,84D%88 12D,14B%88
228%88 1,328%88
44%88 38;%88
4D7%88 4D,788%88
3D%88 11B%88
1B%88 ;78%88
;27%88 ;27%88
1D;%88 7D4%88
228%88 228%88
P 368,D87%88 37D,7;7%88
362,2B1%88
per 2%#% 2D s 2811 21,B36%26
per 2%#% 2D s 2811 36,22B%18
per 2%#% 2D s 2811 78,42;%12
4B8,662%4;
4B8,662%4;
2aily Rate )mount
366%88 B32%88
31B%88 634%88
P 1,366%88
2aily Rate )mount
;,762%88 ;,762%88
P ;,762%88
D,D2;%88
Unit Cost )mount
P 5
D,D2;%88
per 2%#% 2D s 2811 7D7%6;
per 2%#% 2D s 2811 DD2%;8
per 2%#% 2D s 2811 1,3;1%D;
12,;D;%46
6,44D%23
2aily Rate )mount
366%88 3,668%88
31B%88 3,1B8%88
P 6,;38%88
2aily Rate )mount
P 5
6,;38%88
Unit Cost )mount
B,238%14 36,178%B8
27,788%88 71,888%88
;,888%88 24,888%88
24,13B%88 4;,2B4%88
24,13B%88 4;,2B4%88
28,BD;%88 62,3D4%88
1,1B4%88 B8,448%88
787%88 14;,4B8%88
1D4%88 27,228%88
1,;3;%88 11,82;%88
788%88 2,888%88
B21%88 2,;;4%88
1B4%88 2,8;;%88
178%88 2,488%88
;3%88 664%88
2,417%88 4,;38%88
6,24;%88 1;,B44%88
1,313%88 2,626%88
27%88 278%88
62;%88 1,276%88
7,84D%88 77,73D%88
3,B82%88 B,484%88
3,17B%88 3,17B%88
3,17B%88 12,62;%88
3,17B%88 6,314%88
3,D88%88 42,D88%88
3D%88 3,D88%88
38%88 3,888%88
178%88 D,D88%88
231%88 462%88
B1%88 B18%88
16%88 168%88
1,63;%88 ;,1D8%88
BD%88 3D7%88
4D;%88 DD6%88
1B%88 348%88
21%88 16;%88
26%88 138%88
187%88 317%88
P B1D,688%B8
B26,438%B8
per 2%#% 2D s 2811 43,7;7%;4
per 2%#% 2D s 2811 B2,643%8B
per 2%#% 2D s 2811 181,11D%17
D43,BB;%BB
,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us 'ar an> )ccessories
2aily Rate )mount
366%88 2,1D6%88
31B%88 1,D82%88
P 4,8D;%88
2aily Rate )mount
P 5
4,8D;%88
Unit Cost )mount
D88%88 D88%88
268%88 268%88
1,1B4%88
11,B48%88
787%88
4;,D;7%88
1D4%88
18,2;2%88
1B4%88 722%88
178%88 478%88
;3%88 24D%88
718%88 4,8;8%88
1B7%88 1,488%88
388%88 2,488%88
28%88 168%88
5
64B%88 B,B64%88
5
7,888%88 7,888%88
7,788%88 7,788%88
26%88 138%88
187%88 317%88
P 188,13B%88
184,237%88
per 2%#% 2D s 2811 6,274%18
per 2%#% 2D s 2811 18,423%78
per 2%#% 2D s 2811 14,78D%71
137,422%11
137,422%11
2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary Circuit
2aily Rate )mount
366%88 2,1D6%88
31B%88 1,D82%88
P 4,8D;%88
2aily Rate )mount
5
P 5
4,8D;%88
Unit Cost )mount
76%88 13,448%88
3B%88 11,188%88
27%88 B,788%88
;6D%88 7,214%88
26%88 138%88
187%88 317%88
P 3B,6DD%88
41,BDB%88
per 2%#% 2D s 2811 2,78B%;2
per 2%#% 2D s 2811 4,1BD%B8
per 2%#% 2D s 2811 7,;1;%14
74,382%66
D,878%44
S U M M A R Y
1,;;6,;38%B8
MOBILIZATIONEDEMOBILIZATION
PR#3!CT@(#C)T"#$ #, PR#3!CTM
Pilar St%, Street, Zamboanga City
BREA4DOWN OF E3PENDITURES @ OF TOTAL
I # ESTIMATED COST
)% 2"R!CT C#STM
1% &obiliGation@2emobiliGation % % % % % % % % % % % % % % % % % % % % % 2%47
2% &aterials % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % %
2%1 Supply 2eliEery % % % % % % % % % % % % % % % % % % % % % % % % % B1%88
2%2 Testing &aterials % % % % % % % % % % % % % % % % % % % % % % % % 8%8D
3% (abor ?inclu>ing fringe beneKtsA % % % % % % % % % % % % % % % % % % 1%81
4% !Iuipment !:penses % % % % % % % % % % % % % % % % % % % % % % % % % 1%83
B+ INDIRECT COST:
1% #Eerhea> contingency &iscellaneous % % % % % % % % % % % % % % 4%48
2% ProKt % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % B%34
3% ComprehensiEe )ll Ris6 "nsurance % % % % % % % % % % % % % % % %
4% alue )>>e> Ta: ?12O of !2C, #C& an> ProKtA % % % % % % 18%22
7% &aterials Testing BO of 1O of #C& % % % % % % % % % % % % % %
S U B # T O T A L ACONTRACT COSTB
II # ESTIMATED GO1ERNMENT E3PENDITURES
1% !ngineering . )>ministratiEe #Eerhea> 2%27
2% P#0@Site )cIuisition@Pre5!ngineering
3% &aterials to be furnishe> by the goEernment
4% &aterials Juality Control . *y>rology ?&JC*A
7% Retention for R# . C%#%
S U B # T O T A L
III # CONTINGENCIESERESER1ED:
1% Physical ?up to 7O of the !stimate> Contract CostA % % % % % % %
2% Price !scalation ?up to 12O of the !stimate>
Contract CostA % % % % % % % % % % % % % % % % % % % % % % % % % % % % % %
3% Preliminary !ngineering % % % % % % % % % % % % % % % % % % % % % % % % % %
TOTAL ESTIMATED PRO5ECT COST 8,,+,,
PR!P)R!2 '-M SU'&"TT!2 '-M
FELI3 FEDERICO N+ MENDOZA III FELI3BEERTO R+CAARE 5R+ MARLI ACOSTA # DE FIESTA
Senoir !ngineer ), !%!%?3#A Senoir !ngineer ), C%!%?3#A #Ncer5"n5Charge
P()$$"$+ . 2!S"+$ 2""S"#$ P()$$"$+ . 2!S"+$ 2""S"#$ P()$$"$+ . 2!S"+$ 2""S"#$
)PPR#!2 '-M
2!S"+$!2 '-M
EDITO M+ BAUTISTA) 5R+ EFREN C+ SAL1ACION
Senior !ngineer ) 5 C%!% #Ncer5"n5Charge
P()$$"$+ . 2!S"+$ 2""S"#$ !$+"$!!R"$+ 2!P)RT&!$T
C*!C1!2 . R!"!0!2 '-M R!C#&&!$2"$+ PR#3!CT "&P(!&!$T)T"#$M
MARIE CLAIRE C+ BONGO ARNULFO A+ ALFONSO
Principal !ngineer C 2epartment &anager C
P()$$"$+ . 2!S"+$ 2""S"#$ &)"$T!$)$C! 2!P)RT&!$T
)PPR#!2 ,#R PR#3!CT "&P(!&!$T)T"#$M
+eneral &anager
@ OF TOTAL AMOUNT
2%47 61,888%88
B1%88 1,BB2,612%B8
8%8D 2,318%88
1%81 27,222%88
1%83 27,6;6%88
4%48 18D,74D%;4
B%34 1;2,7;3%8B
18%22 274,177%63
2,433,11D%24
2%27 77,DB6%D4
8,,+,, 9);(<),<'+8(
MARLI ACOSTA # DE FIESTA
#Ncer5"n5Charge
P()$$"$+ . 2!S"+$ 2""S"#$
EFREN C+ SAL1ACION
#Ncer5"n5Charge
!$+"$!!R"$+ 2!P)RT&!$T
R!C#&&!$2"$+ PR#3!CT "&P(!&!$T)T"#$M
ARNULFO A+ ALFONSO
&)"$T!$)$C! 2!P)RT&!$T
INDI1IDUAL PROGRAM OF WOR4
PR#3!CT@(#C)T"#$ #, PR#3!CTM
PROPOSED UPGRADING OF 1EE#P2ASE AC PRIMARY DISTRIBUTION LINE
AND ELECTRICAL FACILITIES
PR#3!CT C)T!+#R-M
RE2ABILITATION
PR#3!CT 2!SCR"PT"#$M
2emolition of 236%27 SIuare &eters Concrete PaEement
(imitsM Sta% 8U888%88 5 Sta% 8U471%88 2emolition an> restoration of 488%88 (inear &eters )sphalt #Eerlay
'ac6Klling 0or6s
(ength Q 471%88 mtrs% Restoration of 74%88 Cubic &eters Concrete PaEement
(ine
Supply an> Construction of ;5 Units Concrete alEe 'o:
Transfer of e:isting serEice connection
Supply an> "nstallation of 15 Unit ,ire *y>rant
Relocation an> Tapping of e:isting 25 Units ,ire *y>rant
*y>ro5testing an> 2isinfection 0or6s
Supply an> "nstallation of alEes an> ,ittings
MININUM E/UIPMENT RE/UIRED
2escription $o% 2escription
'oom Truc6 1
Supply an> (aying of 471%88 ln%mtr% of 178mm%F pipeline an> 78mm%F Secon>ary
ESTIMATED COST OF PROPOSED PRO5ECTS
"T!& $#% 2!SCR"PT"#$
SP(51 ,inal Sta6ing, 'oreholing an> Supply . "nstallation of Pole
SP(52 Supply an> "nstallation of Pole >ressing, +roun>ing an> )ccs%
SP(53 Supply, Stringing an> lay5outing of appro:% 38 l%m% 35Phase (ine
SP(54 Supply, Testing an> "nstallation of Transformer, Circuit Protection
an> Secon>ary "nstallation
SP(57 Supply an> "nstallation of 10* &eter, SerEice !ntrance an> )ccs%
SP(56 2ecommisioning of !:isting PoCer Supplies
SP(5B Rehabilitation of 'uil>ing &ain SerEice !Iuipment an> SeEice Connection
SP(5; ,abrication@"nstallation of +roun>ing !lectro>e, +roun>ing 'us
'ar an> )ccessories
SP(5D 2ismantle of !:isting Panel 'oar>s an> "nstallation of Temporary
Circuit !:tension at +roun> ,loor
&obiliGation@2emobilGation
TOTAL
)PPR#PR")T!M
PROPOSED UPGRADING OF 1EE#P2ASE AC PRIMARY DISTRIBUTION LINE S#URC! #, ,U$2SM
AND ELECTRICAL FACILITIES "SSU!2 #'("+)T!2M
Pilar Street, Zamboanga City )UT*#R"T- R!(!)S!2M
C)(!$2)R 2)-S
T# C#&P(!T!M $inety ?D8A Calen>ar 2ays
2!S"R)'(! ST)RT"$+ 2)T!M upon )pproEal
RE2ABILITATION
C#$TR)CT @/@ )2&"$"STR)T"#$ @ @
2emolition of 236%27 SIuare &eters Concrete PaEement
2emolition an> restoration of 488%88 (inear &eters )sphalt #Eerlay
'ac6Klling 0or6s
Restoration of 74%88 Cubic &eters Concrete PaEement
Supply an> Construction of ;5 Units Concrete alEe 'o:
Transfer of e:isting serEice connection
Supply an> "nstallation of 15 Unit ,ire *y>rant
Relocation an> Tapping of e:isting 25 Units ,ire *y>rant
*y>ro5testing an> 2isinfection 0or6s
Supply an> "nstallation of alEes an> ,ittings
MININUM E/UIPMENT RE/UIRED TEC2NICAL PERSONNEL RE/UIRED
$o% 2escription $o% 2escription
(ineman 1
S6ille> (aborer ;
2
28
Supply an> (aying of 471%88 ln%mtr% of 178mm%F pipeline an> 78mm%F Secon>ary
U$"T JT-%
2"R!CT C#ST
T#T)( U$"T C#ST
1%B7 unit 1%88 33,827%88 33,827%88
2%12 unit 1%88 3D,D73%88 3D,D73%88
8%3D ln%m% 38%88 B,326%88 244%28
units 3%88 788,;67%88 166,D77%88
1D%28 unit 1%88 362,2B1%88 362,2B1%88
8%73 units 2%88 D,D2;%88 4,D64%88
3;%78 unit 1%88 B26,438%B8 B26,438%B8
7%72 unit 1%88 184,237%88 184,237%88
2%22 units 6%88 41,BDB%88 6,D66%1B
3%23 61,888%88
8,,+,, 1,;;6,;38%B8
B3%47
O #,
T#T)(
1D5,eb514
?2ateA
upon )pproEal
TEC2NICAL PERSONNEL RE/UIRED
2escription
)23UST!2
U$"T
PR#3!CT $)&!M
"tem $o%@2escriptionM SPL#8 FINAL STA4INGE LAY#OUTINGE LINE AND GRADE
Unit of &easurementM ln%mtrs%
#utput per >ayM 27%88 ln%mtrs% @>ay
JuantityM 27%88 ln%mtrs%
2esignation $o% Person
)% (abor
a% Construction ,oreman 1
b% Carpenter 1
c% (aborer 1
Sub5Total for )
$ame an> Capacity $o% of Units
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 27%88 ln%mtrs% @>ay
$ame an> SpeciKcations Juantity
!% &aterials
2pcs% 5 29 : 39 : ;< Coco (umber
12mm%F Clear *ose
49 C%0% $ail
Sub5Total for !
+% #Eerhea>, Contingencies . &iscellaneous
*% Contractor<s ProKt ?CPA
"% alue )>>e> Ta: ?)TA
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SPL#9 DEMOLITION WOR4S
Unit of &easurementM SI%mtrs%
#utput per >ayM 3%72 SI%mtrs% @>ay
PROP+ UPGRADING OF 1EE P2ASE TO T2REE P2ASE AC POWER DISTRIBUTION LINE
OF ZCWD MAIN BUILDING
JuantityM B%84 SI%mtrs%
)% (abor
a% Construction ,oreman 1
b% (aborer 4
Sub5Total for )
'% !Iuipment
a% Concrete Cutter 1
b% 3ac6hammer C@ Compressor 1
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 3%72 SI%mtrs% @>ay
!% &aterials
$@)
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM STEEL WOR4S
Unit of &easurementM 1gs%
#utput per >ayM 118%;; 1gs% @>ay
JuantityM 221%B6 1gs%
)% (abor
a% Carpenter@ Steelman 1%88
(aborers 2%88
&ason 1%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 118%;; 1gs% @>ay
!% &aterials
18mm%F : 6%88m% 2ef% Reinforcing Steel 'ars
=16 +%"% Tie5Cire
*ac6saC 'la>e
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM CONCRETING WOR4S
Unit of &easurementM Cu%m%
#utput per >ayM 8%;D Cu%m% @>ay
JuantityM 2%66 Cu%m%
)% (abor
(aborers 2%88
&ason 1%88
Sub5Total for )
'% !Iuipment
#ne 'agger Concrete &i:er ?C@ operatorA
Premium +asoline
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 8%;D Cu%m% @>ay
!% &aterials
Portlan> Cement
0ashe> San>
+raEel ?+51A
22pcs% 5 19 : 79 : ;< Coco (umber
;pcs% 5 29 : 39 : ;< Coco (umber
49 C%0% $ail
39 C%0% $ail
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM E3CA1ATION WOR4S
#utput per >ayM 4%22 Cu%m% @>ay
)% (abor
b% (aborers 2%88
c% &ason 1%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 4%22 Cu%m% @>ay
!% &aterials
$@)
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM MASONRY WOR4S
Unit of &easurementM SI%m%
#utput per >ayM 1%7D SI%m% @>ay
JuantityM 4%B6 SI%m%
)% (abor
a% (aborers 2%88
b% &ason 1%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 1%7D SI%m% @>ay
!% &aterials
1% (aying of C*' . Concrete (ouEer 'loc6s
178mm% / 178mm% / 388mm% Concrete (ouEer 'loc6s
178mm% : 288mm% : 488mm% C*' ?$('A
Portlan> Cement
0ashe> San>
18mm%F : 6%88m% 2ef% Reinforcing Steel 'ar
=16 +%"% Tie5Cire
*ac6saC 'la>e
2% Plastering ?both si>esA
San> ?for plasteringA
Portlan> Cement
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM CARPENTRY WOR4S
#utput per >ayM 2%21 SI%m% @>ay
JuantityM 17%47 SI%m%
)% (abor
b% (aborers 2%88
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 2%21 SI%m% @>ay
!% &aterials
1 Ceiling 0or6s
6mm% Th6% : 1%28m% : 2%48m% &arine PlyCoo>
1Dpcs% 5 29 : 29 : ;< (auan 0oo>
29 ,inishing $ail
49 Concrete $ail
39 C%0% $ail
2% Supply@ "nstallation of 2oors
251 5 ;88mm% : 2188mm% Steel 2oor Plain Type 5 +auge 1;, Zinc Coate>
,inishe> in (ight +ray !po:y 5 Urethane Primer, C@ 16 +auge +alEaniGe>
Steel ,rame 3amb ?0rap aroun> frameA Zinc Coate> ,inishe> in (ight
+ray !po:y Urethane Primer, C@ 4 1@29 : 4 1@29 Steel *inges
?$on5remoEable pin hingesA an> Stainless Steel ,inish 1nob Style
(oc6set an> proEi>e )luminum Threshol>
252 5 B88mm% : 2188mm% ,lush Type, using 6mm% Th6% &arine PlyCoo>
'oth Si>es, C@ 78mm% : 178mm% *ar>Coo> 3amb, ProEi>e 788mm% :
678mm% 0oo>en (ouEer, proEi>e 45B7mm% : B7mm% (oose Pin *inges
an> 1nob Style Stainless ,inish (oc6set
253 5 B88mm% / 1388mm% ,lush Type, using 6mm% th6% &arine PlyCoo>
'oth Si>es, C@ 78mm% : 178mm% *ar>Coo> 3amb, proEi>e 35B7mm%
: B7mm% ,i:e> *inges an> Stainless Steel ,inish 1nob Style (oc6set
3% "nstallation of ,abricate> "nsect Screen
688mm% : 1;88mm%, 1@1;9 &esh )luminum "nsect Screen on 27mm%
0oo> ,rame
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM FABRICATION OF STEEL UNDERGROUND WIRING CO1ER
#utput per >ayM 1%27 SI%m% @>ay
JuantityM B%78 SI%m%
)% (abor
a% 0el>er 1%88
b% (aborers 2%88
Sub5Total for )
'% !Iuipment
)ngle +rin>er
0el>ing &achine, C@ Complete )ccessories
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 1%27 SI%m% @>ay
!% &aterials
6mm% th6 : 3;mm% : 6%88m% &%S% ,lat 'ar
49 +rin>ing 2isc
*ac6saC 'la>e
&etal Primer
Juic6 2ry !namel Paint 'lue
19 Paint 'rush
(acIuer Thinner
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM DRAINAGE INSTALLATION
Unit of &easurementM (n%m%
#utput per >ayM 4%78 (n%m% @>ay
JuantityM 4%78 (n%m%
)% (abor
a% (aborers 1%88
b% Carpenter@ Steelman 1%88
C% &ason
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 4%78 (n%m% @>ay
!% &aterials
78mm%F P%!% Tubing, S2R511
Portlan> Cement
0ashe> San>
+raEel ?+51A
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM ERECTION OF ELECTRICAL POST
Unit of &easurementM Unit
#utput per >ayM 8%78 Unit @>ay
JuantityM 1%88 Unit
)% (abor
b% (aborers
c% &ason 1%88
Sub5Total for )
'% !Iuipment
Concrete 2rill
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 8%78 Unit @>ay
!% &aterials
Portlan> Cement
0ashe> San>
+raEel ?+51A
16mm%F : 6%88m% 2ef% Reinforcing Steel 'ars
=16 +%"% Tie5Cire
4pcs% 5 29 : 49 : 18< Coco (umber
18pcs% 5 29 : 39 : 18< Coco (umber
49 C%0% $ail
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM SUPPLY OF MATERIALS) LABOR - CONSTRUCTION OF GENSET FOUNDATION
#utput per >ayM 1%8D Cu%m% @>ay
)% (abor
a% Carpenter 1%88
b% Steelman
c% &ason 1%88
>% (aborers
Sub5Total for )
'% !Iuipment
3ac6hmmer C@ compressor . #perator
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 1%8D Cu%m% @>ay
!% &aterials
Portlan> cement
0ashe> San>
+raEel ?+1A
178mmF 'oul>ers
12mmF : 6%88m 2eform Rein% Steel 'ars
=16 +%"% Tie 0ire
1DmmF : 378mm )nchor 'olt C@ $ut . 0asher
12mmTh6% : 1%28m : 2%48m #r>inary PlyCoo>
28 pcs% 5 29 : 29 : 18< Coco (umber
49 C%0% $ail
2 1@29 C%0% $ail
29 C%0% $ail
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM S670 o! Materia7$) LaIor - Con$tr6ction o! Gen$et S%e? - Fence
#utput per >ayM 1%3D sI%m% @>ay
JuantityM 23%7D sI%m%
)% (abor
a% 0el>er 1
b% Steelman@ &ason 1
c% Carpenter 1
>% Painter 1
e% (aborers 2
Sub5Total for )
'% !Iuipment
a% 0el>ing &achine Rental 1
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 1%3D sI%m% @>ay
!% &aterials
1% Roof ,ramingM
1133mm% 0i>th : 3227mm% (ength Span>e6 1228
4mm%F : 78mm% Te6 ScreC ?,ull Threa> TypeA
78mmF : 6%88m +%"% Pipe, )ST& )735D8) *eaEy +auge
188mmF : 6%88m +%"% Pipe, )ST& )735D8) *eaEy +auge
6mm%th6% : 188mm% : 6%88m% &%S% ,lat 'ar
16mmF : 188mm% )nchor 'olt C@ $ut . 0asher
16mmTh6% : 388mm% : 388mm%
?C@ 4522mmF bolt holesA &S Sole Steel Plate
*ac6saC 'la>e
&etal Primer
Juic6 >ry !namel Paint 'lue
6811 0el>ing Ro>
2% Column . ,ootingsM
Portlan> Cement
0ashe> San>
+raEel ?+51A
16mm%F : 6%88m% 2eform Reinf% Steel 'ars
18mm%F : 6%88m% 2eform Reinf% Steel 'ars
=16 +%"% Tie5Cire
3% Steel ,enceM
3;mm%F : 6%88m% +%"% Pipe, )ST& )735D8) *eaEy +auge
=6:1%28m%:2%48m%, C@ 78mm%:78mm% 0ire &esh Steel &atting
3mm% th6% : 27mm% : 6%88m% &%S% ,lat 'ar
*ac6saC 'la>e
6811 0el>ing Ro>
&etal Primer
(acIuer Thinner
29 Paint 'rush
19 Paint 'rush
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM FABRICATION - INSTALLATION OF CABLE TRAY
Unit of &easurementM (n%mtrs
#utput per >ayM 3%62 (n%mtrs @>ay
JuantityM 18%;7 (n%mtrs
)% (abor
a% 0el>er 1
b% Carpenter 1
c% Painter 1
Sub5Total for )
'% !Iuipment
a% Unit 0el>ing &achine
b% Unit Concrete 2rill
c Unit )ngle +rin>er
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 3%62 (n%mtrs @>ay
!% &aterials
6mm% th6% : 3;mm% : 3;mm% : 6%88m% )ngle 'ar
12mm%F : 6%88m% Plain Roun> 'ar
8%4mm% th6% : 78mm% : 283mm% : 6%88m +%"% C5Purlins
4mm%F : 18mm% 'lin> RiEets ?188pcs%@pac6A
=14 : 78mm% Plastic To: C@ ScreC ?18pcs%@pac6A
6811 0el>ing Ro>
49 +rin>ing 2isc
&etal Primer
29 Paint 'rush
19 Paint 'rush
(acIuer Thinner
Sub5Total for !
3% Total Cost
6% Total Unit Cost
"tem $o%@2escriptionM PAINTING WOR4S
#utput per >ayM 11%B4 SI%m% @>ay
JuantityM 7;%6; SI%m%
)% (abor
a% Painter 1
b% (aborer 1
Sub5Total for )
'% !Iuipment
$@)
Sub5Total for '
C% Total ?)U'A
2% #utput per >ay Q 11%B4 SI%m% @>ay
!% &aterials
)crylic 'ase> SolEent Primer
)crylic 'ase> SolEent Top Coat 0hite
)crylic 'ase> SolEent Paint Re>ucer
)crylic 'ase> SolEent Cast
Tinting for )crylic 'ase SolEent ,inish PaintM
RaC Sienna ?1@4 ltr% per canA
'urnt Umber ?1@4 ltr% per canA
'lac6 ?1@4 ltr% per canA
Toluo>ine Re> ?1@4 ltr% per canA
Thalo 'lue ?1@4 ltr% Per canA
Tile Re> ,loor Paint ?1 literA
Concrete $eutraliGer
=128 San> Paper ?CaterproofA
B9 Roller Paint 'rush C@ tray
49 Paint 'rush
Sub5Total for !
3% Total Cost
6% Total Unit Cost
S U M M A R Y
GREFH
9*;)'&;+,9
GREFH
GREFH
GREFH

GREFH
GREFH
GREFH
S U M M A R YAELEC+B
9:)999+,,
8)**9)'89+*,
9:)'('+,,
9)&8,+,,
8,<):;<+(;
8(9):(&+,*
9:;)8::+'&
'8),,,+,,
9);&&)88<+9;
=R!,V
FINAL STA4INGE LAY#OUTINGE LINE AND GRADE
$o% Person $o% of 2ays 2aily Rate )mount
1 1%88 724%88 724%88
1 1%88 366%88 366%88
1 1%88 31B%88 31B%88
P 1,28B%88 1,28B%88
$o% of Units $o% of 2ays 2aily Rate )mount
P 5
1,28B%88
@>ay
Juantity Unit Unit Cost )mount
b>%ft% ; 28%88 168%88
ln%m% 18 12%88 128%88
6g% 1 7;%88 7;%88
P 33;%88
8):;:+,,
6Oper 2%#% 2D s 2811 D2%B8
18Oper 2%#% 2D s 2811 174%78
12Oper 2%#% 2D s 2811 217%86
2,88B%26
;8%2D
PROP+ UPGRADING OF 1EE P2ASE TO T2REE P2ASE AC POWER DISTRIBUTION LINE
OF ZCWD MAIN BUILDING
1 2%88 724%88 1,84;%88
4 2%88 31B%88 2,736%88
P 3,7;4%88 3,7;4%88
1 1%88 1,B7;%88 1,B7;%88
1 1%88 18,486%88 18,486%88
P 12,164%88
17,B4;%88
@>ay
P #
8:)*;(+,,
6Oper 2%#% 2D s 2811 D44%;;
18Oper 2%#% 2D s 2811 1,7B4%;8
12Oper 2%#% 2D s 2811 2,1D2%12
28,47D%;8
2,D86%22
1%88 2%88 366%88 B32%88
2%88 2%88 31B%88 1,26;%88
1%88 2%88 366%88 B32%88
P 2,B32%88 2,B32%88
P 5
2,B32%88
@>ay
pcs% 68 16;%88 18,8;8%88
6gs% ; B7%88 688%88
pcs% 4 62%88 24;%88
P 18,D2;%88
8&)'',+,,
6Oper 2%#% 2D s 2811 ;1D%68
18Oper 2%#% 2D s 2811 1,366%88
12Oper 2%#% 2D s 2811 1,D81%4B
1B,B4B%8B
;8%83
1%88 3%88 366%88 1,8D;%88
2%88 3%88 31B%88 1,D82%88
1%88 3%88 366%88 1,8D;%88
P 4,8D;%88 4,8D;%88
2%88 >ays 1,3B6%88 2,B72%88
28%88 liters 68%88 1,288%88
P 3,D72%88
;,878%88
@>ay
bags 26 268%88 6,B68%88
cu%m% 1%78 D88%88 1,378%88
cu%m% 2%78 D88%88 2,278%88
b>%ft% B3 28%88 1,468%88
b>%ft% 32 28%88 648%88
6gs% 2 7;%88 116%88
6gs% 2 7D%88 11;%88
P 12,6D4%88
9,)*;;+,,
6Oper 2%#% 2D s 2811 1,244%64
18Oper 2%#% 2D s 2811 2,8B4%48
12Oper 2%#% 2D s 2811 2,;;B%76
26,D78%68
18,131%;1
1%88 1%88 366%88 366%88
2%88 1%88 31B%88 634%88
1%88 1%88 366%88 366%88
P 1,366%88 1,366%88
P 5
1,366%88
@>ay
P #
8)&''+,,
6Oper 2%#% 2D s 2811 ;1%D6
18Oper 2%#% 2D s 2811 136%68
12Oper 2%#% 2D s 2811 1D8%17
1,BB4%B1
428%77
2%88 3%88 31B%88 1,D82%88
1%88 3%88 366%88 1,8D;%88
P 3,888%88 3,888%88
P 5
3,888%88
@>ay
pcs% 24 32%28 BB2%;8
pcs% 68 17%88 D88%88
bags 3 268%88 B;8%88
cu%m% 8%27 D88%88 227%88
pcs% 4 16;%88 6B2%88
6g% 1 B7%88 B7%88
pc% 1 62%88 62%88
cu%m% 8%28 1,788%88 388%88
bags 3 268%88 B;8%88
P 4,766%;8
*):''+(,
6Oper 2%#% 2D s 2811 474%81
18Oper 2%#% 2D s 2811 B76%6;
12Oper 2%#% 2D s 2811 1,873%38
D,;38%BD
2,867%2D
2%88 B%88 366%88 7,124%88
2%88 B%88 31B%88 4,43;%88
P D,762%88 D,762%88
P 5
D,762%88
@>ay
shts% 3 63D%B7 1,D1D%27
b>%ft% 71 3B%88 1,;;B%88
6g% 1 66%88 66%88
6g% 1 ;3%88 ;3%88
6g% 1 7D%88 7D%88
set 1 18,47;%88 18,47;%88
set 4 7,47B%BB 21,;31%8;
set 1 3,D4B%88 3,D4B%88
set 1 B;2%88 B;2%88
P 41,832%33
:,):<;+&&
6Oper 2%#% 2D s 2811 3,837%66
18Oper 2%#% 2D s 2811 7,87D%43
12Oper 2%#% 2D s 2811 B,842%B3
67,B32%17
4,274%71
FABRICATION OF STEEL UNDERGROUND WIRING CO1ER
1%88 6%88 366%88 2,1D6%88
2%88 6%88 31B%88 3,;84%88
P 6,888%88 6,888%88
1%88 6%88 388%88 1,;88%88
1%88 6%88 3,448%88 28,648%88
P 22,448%88
2;,448%88
@>ay
pcs% 36 61D%88 22,2;4%88
pcs% 6 134%78 ;8B%88
pcs% 6 62%88 3B2%88
gals% 2 426%78 ;73%88
gals% 2 687%68 1,211%28
pcs% 4 12%78 78%88
gal% 1 462%27 462%27
P 26,83D%47
:;);*<+;:
6Oper 2%#% 2D s 2811 3,26;%BB
18Oper 2%#% 2D s 2811 7,44B%D7
12Oper 2%#% 2D s 2811 B,7;3%74
B8,BBD%B8
D,43B%2D
1%88 1%88 31B%88 31B%88
1%88 1%88 366%88 366%88
1%88 1%88 366%88 366%88
P 1,84D%88 1,84D%88
P 5
1,84D%88
@>ay
ln%mtrs 4%78 217%D2 DB1%64
bags 2%88 268%88 728%88
cu%m% 8%18 D88%88 D8%88
cu%m% 8%17 D88%88 137%88
P 1,B16%64
9)*':+';
6Oper 2%#% 2D s 2811 167%D4
18Oper 2%#% 2D s 2811 2B6%76
12Oper 2%#% 2D s 2811 3;4%D;
3,7D3%12
BD;%4B
1%88 2%88 === 366%88 B32%88
2%88 2%88 === 31B%88 1,26;%88
1%88 2%88 === 366%88 B32%88
P 2,B32%88 2,B32%88
1%88 1%88 388%88 388%88
P 388%88
3,832%88
@>ay
Juantity Juantity Unit Unit Cost )mount
bags 6 268%88 1,768%88
cu%m% 8%38 D88%88 2B8%88
cu%m% 8%78 D88%88 478%88
pcs% 6 483%88 2,41;%88
6g% 1 B7%88 B7%88
b>%ft% 2B 28%88 748%88
b>%ft% 78 28%88 1,888%88
6gs% 2 7;%88 116%88
P 6,42D%88
<);'8+,,
6Oper 2%#% 2D s 2811 76B%66
18Oper 2%#% 2D s 2811 D46%18
12Oper 2%#% 2D s 2811 1,316%DB
12,2D1%B3
12,2D1%B3
SUPPLY OF MATERIALS) LABOR - CONSTRUCTION OF GENSET FOUNDATION
1%88 7%88 === 366%88 1,;38%88
1%88 7%88 === 366%88 1,;38%88
1%88 7%88 === 366%88 1,;38%88
2%88 7%88 31B%88 3,1B8%88
P ;,668%88 ;,668%88
1%88 2%88 18,48B%88 28,;14%88
P 28,;14%88
2D,4B4%88
@>ay
bags 4D 268%88 ===
cu%m% 3 D88%88 2,B88%88
cu%m% 4 D88%88 3,688%88
cu%m% 1 D88%88 D88%88
pcs% 34 237%88 B,DD8%88
6gs% 4 B7%88 388%88
sets 4 211%88 ;44%88
shts% 3 B78%88 2,278%88
b>%ft% 48 28%88 ;88%88
6gs% 2 7;%88 116%88
6gs% 2 63%88 126%88
6gs% 2 63%88 126%88
P 32,4D2%88
'8)<''+,,
6Oper 2%#% 2D s 2811 3,B1B%D6
18Oper 2%#% 2D s 2811 6,1D6%68
12Oper 2%#% 2D s 2811 ;,627%6B
;8,786%23
14,BD;%D4
S670 o! Materia7$) LaIor - Con$tr6ction o! Gen$et S%e? - Fence
1 1B%88 366%88 6,222%88
1 1B%88 366%88 6,222%88
1 1B%88 366%88 6,222%88
1 1B%88 366%88 6,222%88
2 1B%88 31B%88 18,BB;%88
P 37,666%88 37,666%88
1 1%88 3,448%88 3,448%88
P 3,448%88
3D,186%88
@>ay
pcs% 7 1,6BB%88 ;,3;7%88
pcs% 138 3%88 3D8%88
pcs% D 2,;2D%88 27,461%88
pcs% 4 D,;BB%88 3D,78;%88
pc% 1 1,B38%88 1,B38%88
sets ; 128%88 D68%88
pcs% 4 D88%88 3,688%88
pcs% 7 62%88 318%88
gal% 1 426%78 426%78
gal% 1 687%68 687%68
6gs% 7 143%D8 B1D%78
;2,8D7%68
bags 2 268%88 728%88
cu%m% 8%28 D88%88 1;8%88
cu%m% 8%28 D88%88 1;8%88
pcs% 4 43B%88 1,B4;%88
pcs% 2 16;%88 336%88
6gs% 3 B7%88 227%88
3,1;D%88
pcs% D 1,D8;%88 1B,1B2%88
shts% 4 ;21%B8 3,2;6%;8
pcs% ; 38D%78 2,4B6%88
pcs% 4 62%88 24;%88
6gs% 3 143%D8 431%B8
gal% 1 426%78 426%78
gals% 2 687%68 1,211%28
gal% 1 462%27 462%27
pcs% 2 2B%27 74%78
pcs% 2 12%78 27%88
27,BD3%D7
P 111,8B;%77
8:,)8(;+::
6Oper 2%#% 2D s 2811 D,811%8B
18Oper 2%#% 2D s 2811 17,81;%46
12Oper 2%#% 2D s 2811 28,D87%6D
1D7,11D%BB
;,2B1%2D
FABRICATION - INSTALLATION OF CABLE TRAY
1 3%88 366%88 1,8D;%88
1 3%88 366%88 1,8D;%88
1 3%88 366%88 1,8D;%88
P 3,2D4%88 3,2D4%88
1 3%88 1,788%88 4,788%88
1 3%88 388%88 D88%88
1 3%88 388%88 D88%88
P 6,388%88
D,7D4%88
@>ay
pcs% 4 ;4B%88 3,3;;%88
pcs% 3 277%88 B67%88
pcs% 6 ;78%88 7,188%88
pac6s 2 7;%88 116%88
pac6s 7 78%88 278%88
6g% 1 143%D8 143%D8
pc% 1 134%78 134%78
gal% 1 426%78 426%78
gals% 2 687%68 1,211%28
pcs% 2 2B%27 74%78
pcs% 2 12%78 27%88
gal% 1 462%27 462%27
P 12,8B6%;7
98)'*,+(:
6Oper 2%#% 2D s 2811 1,388%27
18Oper 2%#% 2D s 2811 2,16B%8D
12Oper 2%#% 2D s 2811 3,816%7;
2;,174%BB
2,7D4%D1
1 7%88 366%88 1,;38%88
1 7%88 31B%88 1,7;7%88
P 3,417%88 3,417%88
P
3,417%88
@>ay
gals% 4 ;48%88 3,368%88
gals% ; DD1%88 B,D2;%88
gals% 3 438%88 1,2D8%88
gals% 2 4D7%88 DD8%88
can 1 118%88 118%88
can 1 118%88 118%88
can 1 118%88 118%88
can 1 118%88 118%88
can 1 118%88 118%88
liters 2 2;7%47 7B8%D8
ltrs% 2 12;%78 27B%88
>oG% 1 132%88 132%88
set 1 118%88 118%88
pcs% 2 2B%27 74%78
P 17,242%48
8()':*+;,
6Oper 2%#% 2D s 2811 1,11D%44
18Oper 2%#% 2D s 2811 1,;67%B4
12Oper 2%#% 2D s 2811 2,7DB%11
24,23D%6D
413%8;
;6,367%88
=R!,V
LABOR COST
MATERIAL COST
E/UIPMENT COST
SUPER1ISION
OCM
CONTRACTORS PROFIT
1AT
LABOR COST ===
MATERIAL COST
E/UIPMENT COST
MATERIAL TESTING
SUPER1ISION
OCM
CONTRACTORS PROFIT
1AT
=R!,V
II+ FINAL STA4INGE LAY#OUTINGE LINE AND GRADE
A.
B.
1
1
&&(+,,
1,747%88
III+ DEMOLITION WOR4S
A.
4
17,B4;%88
1+ STEEL WOR4S
A.
L
B.
1
2
1
8,)<9(+,,
13,668%88
1I+ CONCRETING WOR4S
A.
B.
3,D72%88 1
2
1
C.
1
89)'<;+,,
28,B44%88
1II+ E3CA1ATION WOR4S
A.
1
2
1
1,366%88
1III+ MASONRY WOR4S
A.
1%
2%
B.
1
2
;):''+(,
B,766%;8
I3+ CARPENTRY WOR4S
A.
1%
2%
3%
B.
2
2
;8),&9+&&
78,7D4%33
3+ FABRICATION OF STEEL UNDERGROUND WIRING CO1ER
A.
B.
22,448%88 1
2
C.
1
1
9'),&<+;:
74,4BD%47
3I+ DRAINAGE INSTALLATION
A.
B.
1
1
1
8)*8'+';
2,B67%64
3II+ ERECTION OF ELECTRICAL POST
A.
;
388%88 B.
1
2
1
C.
1
');9<+,,
D,461%88
3III+ S670 o! Materia7$) LaIor - Con$tr6ction o! Gen$et Fo6n?ation
Supply . Construction of +enset 'ase ,oun>ation
inclu>ing e:caEation . steel Cor6s
A.
L
L
28,;14%88
B.
1
1
1
2
C.
1
&9);<9+,,
61,D66%88
3I1+ S670 o! Materia7$) LaIor - Con$tr6ction o! Gen$et S%e? - Fence
A.
1%
3,448%88
2%
W
3%
B.
1
1
1
1
2
888),*(+::
178,1;4%77
31+ FABRICATION - INSTALLATION OF CABLE TRAY
A.
6,388%88
B.
1
1
1
C.
1
1
1
12,8B6%;7
21,6B8%;7
31I+ PAINTING WOR4S
A.
B.
1
1
17,242%48
1;,67B%48 31II+ DEMOBILIZATION
2B4,634%82 7B,246%88 438,48D%82
4ote+ L A** s)<es reerre" here)n shou*" me(n !ommer!)(**= (>()*(-*e me(surements ?)th to*er(n!e o
FINAL STA4INGE LAY#OUTINGE LINE AND GRADE 27
/UANTITY D 9:+,, LN+MTRS
'(ter)(*+
2pcs% 5 29 : 39 : ;< Coco (umber b>%ft% ;
12mm%F Clear *ose ln%m% 18
49 C%0% $ail 6g% 1
,(-or+
5 Carpenter >ay 1
5 (aborer >ay 1
3IRECT COST
DEMOLITION WOR4S B%84
/UANTITY D *+,; S/+MTRS
,(-or+
5 (aborers >ays 2
3IRECT COST
STEEL WOR4S 221%B6
/UANTITY D 998+*' 4GS
'(ter)(*+
18mm%F : 6%88m% 2ef% Reinforcing Steel 'ars pcs% 68
=16 +%"% Tie5Cire 6gs% ;
*ac6saC 'la>e pcs% 4
,(-or+
5 Carpenter@ Steelman >ays 2
5 (aborers >ays 2
5 &ason >ays 2
3IRECT COST
CONCRETING WOR4S 2%66
/UANTITY D 9+'' CU+M
'(ter)(*+
Portlan> Cement bags 26
0ashe> San> cu%m% 1%78
+raEel ?+51A cu%m% 2%78
22pcs% 5 19 : 79 : ;< Coco (umber b>%ft% B3
;pcs% 5 29 : 39 : ;< Coco (umber b>%ft% 32
49 C%0% $ail 6gs% 2
39 C%0% $ail 6gs% 2
,(-or+
5 (aborers >ays 3
5 &ason >ays 3
E.u)pment Rent(*+
5 Unit #ne 'agger Concrete &i:er ?C@ operatorA >ays 2
Premium +asoline liters 28
3IRECT COST
E3CA1ATION WOR4S 4%22
/UANTITY D ;+99 CU+M
,(-or+
5 Carpenter@ Steelman >ay 1
5 (aborers >ay 1
5 &ason >ay 1
3IRECT COST
MASONRY WOR4S 4%B77
/UANTITY D ;+*' S/+M
'(ter)(*+
(aying of C*' . Concrete (ouEer 'loc6s
178mm% / 178mm% / 388mm% Concrete (ouEer 'loc6s pcs% 24
178mm% : 288mm% : 488mm% C*' ?$('A pcs% 68
18mm%F : 6%88m% 2ef% Reinforcing Steel 'ar pcs% 4
=16 +%"% Tie5Cire 6g% 1
*ac6saC 'la>e pc% 1
Plastering ?both si>esA
San> ?for plasteringA cu%m% 8%28
,(-or+
5 &ason >ays 3
5 (aborers >ays 3
3IRECT COST
CARPENTRY WOR4S 17%47
/UANTITY D 8:+;: S/+M
'(ter)(*+
Ceiling 0or6s
6mm% Th6% : 1%28m% : 2%48m% &arine PlyCoo> shts% 3
1Dpcs% 5 29 : 29 : ;< (auan 0oo> b>%ft% 71
29 ,inishing $ail 6g% 1
49 Concrete $ail 6g% 1
39 C%0% $ail 6g% 1
Supply@ "nstallation of 2oors
251 5 ;88mm% : 2188mm% Steel 2oor Plain Type 5 +auge 1;, Zinc Coate> set 1
,inishe> in (ight +ray !po:y 5 Urethane Primer, C@ 16 +auge +alEaniGe>
Steel ,rame 3amb ?0rap aroun> frameA Zinc Coate> ,inishe> in (ight
+ray !po:y Urethane Primer, C@ 4 1@29 : 4 1@29 Steel *inges
?$on5remoEable pin hingesA an> Stainless Steel ,inish 1nob Style
(oc6set an> proEi>e )luminum Threshol>
252 5 B88mm% : 2188mm% ,lush Type, using 6mm% Th6% &arine PlyCoo> sets 4
'oth Si>es, C@ 78mm% : 178mm% *ar>Coo> 3amb, ProEi>e 788mm% :
678mm% 0oo>en (ouEer, proEi>e 45B7mm% : B7mm% (oose Pin *inges
an> 1nob Style Stainless ,inish (oc6set
253 5 B88mm% / 1388mm% ,lush Type, using 6mm% th6% &arine PlyCoo> set 1
'oth Si>es, C@ 78mm% : 178mm% *ar>Coo> 3amb, proEi>e 35B7mm%
: B7mm% ,i:e> *inges an> Stainless Steel ,inish 1nob Style (oc6set
"nstallation of ,abricate> "nsect Screen
688mm% : 1;88mm%, 1@1;9 &esh )luminum "nsect Screen on 27mm% set 1
0oo> ,rame
,(-or+
5 Carpenters >ays B
5 (aborers >ays B
3IRECT COST
FABRICATION OF STEEL UNDERGROUND WIRING CO1ER B%7
/UANTITY D *+:, S/+M
'(ter)(*+
6mm% th6 : 3;mm% : 6%88m% &%S% ,lat 'ar pcs% 36
49 +rin>ing 2isc pcs% 6
&etal Primer gals% 2
Juic6 2ry !namel Paint 'lue gals% 2
19 Paint 'rush pcs% 4
(acIuer Thinner gal% 1
,(-or+
5 0el>er >ays 6
5 (aborers >ays 6
E.u)pment Rent(*+
5 Unit )ngle +rin>er >ays 6
5 Unit 0el>ing &achine, C@ Complete )ccessories >ays 6
3IRECT COST
DRAINAGE INSTALLATION 4%7
/UANTITY D ;+:, LN+MTRS
'(ter)(*+
78mm%F P%!% Tubing, S2R511 ln%mtrs 4%78
+raEel ?+51A cu%m% 8%17
,(-or+
5 (aborers >ay 1
5 Carpenter@ Steelman >ay 1
5 &ason >ay 1
3IRECT COST
ERECTION OF ELECTRICAL POST 1
/UANTITY D 8+,, UNIT
'(ter)(*+
+raEel ?+51A cu%m% 8%78
16mm%F : 6%88m% 2ef% Reinforcing Steel 'ars pcs% 6
=16 +%"% Tie5Cire 6g% 1
4pcs% 5 29 : 49 : 18< Coco (umber b>%ft% 2B
18pcs% 5 29 : 39 : 18< Coco (umber b>%ft% 78
49 C%0% $ail 6gs% 2
,(-or+
5 (aborers >ays 2
5 &ason >ays 2
E.u)pment Rent(*+
5 Unit Concrete 2rill >ay 1
3IRECT COST
S670 o! Materia7$) LaIor - Con$tr6ction o! Gen$et Fo6n?ation 7%44
/UANTITY D :+;; CU+M
Supply . Construction of +enset 'ase ,oun>ation
inclu>ing e:caEation . steel Cor6s
'(ter)(*s+
Portlan> cement bags 4D
0ashe> San> cu%m% 3
+raEel ?+1A cu%m% 4
178mmF 'oul>ers cu%m% 1
12mmF : 6%88m 2eform Rein% Steel 'ars pcs% 34
=16 +%"% Tie 0ire 6gs% 4
1DmmF : 378mm )nchor 'olt C@ $ut . 0asher sets 4
12mmTh6% : 1%28m : 2%48m #r>inary PlyCoo> shts% 3
28 pcs% 5 29 : 29 : 18< Coco (umber b>%ft% 48
49 C%0% $ail 6gs% 2
2 1@29 C%0% $ail 6gs% 2
29 C%0% $ail 6gs% 2
,(-or+
5 Carpenter >ays 7
5 Steelman >ays 7
5 &ason >ays 7
5 (aborers >ays 7
E.u)pment Rent(*+
5 Unit 3ac6hmmer C@ compressor . #perator >ays 2
3IRECT COST
S670 o! Materia7$) LaIor - Con$tr6ction o! Gen$et S%e? - Fence 23%7D
/UANTITY D 9&+:< S/+M
'(ter)(*s+
Roof ,ramingM
1133mm% 0i>th : 3227mm% (ength Span>e6 1228 pcs% 7
4mm%F : 78mm% Te6 ScreC ?,ull Threa> TypeA pcs% 138
78mmF : 6%88m +%"% Pipe, )ST& )735D8) *eaEy +auge pcs% D
188mmF : 6%88m +%"% Pipe, )ST& )735D8) *eaEy +auge pcs% 4
6mm%th6% : 188mm% : 6%88m% &%S% ,lat 'ar pc% 1
16mmF : 188mm% )nchor 'olt C@ $ut . 0asher sets ;
16mmTh6% : 388mm% : 388mm% pcs% 4
?C@ 4522mmF bolt holesA &S Sole Steel Plate
&etal Primer gal% 1
Juic6 >ry !namel Paint 'lue gal% 1
6811 0el>ing Ro> 6gs% 7
0el>ing &achine Rental l%s% 1
Column . ,ootingsM
+raEel ?+51A cu%m% 8%28
16mm%F : 6%88m% 2eform Reinf% Steel 'ars pcs% 4
18mm%F : 6%88m% 2eform Reinf% Steel 'ars pcs% 2
=16 +%"% Tie5Cire 6gs% 3
Steel ,enceM
3;mm%F : 6%88m% +%"% Pipe, )ST& )735D8) *eaEy +auge pcs% D
=6 : 1%28m% : 2%48m%, C@ 78mm% : 78mm% 0ire &esh Steel &atting shts% 4
3mm% th6% : 27mm% : 6%88m% &%S% ,lat 'ar pcs% ;
6811 0el>ing Ro> 6gs% 3
&etal Primer gal% 1
,(-or+
5 0el>er >ays 1B
5 Steelman@ &ason >ays 1B
5 Carpenter >ays 1B
5 Painter >ays 1B
5 (aborers >ays 1B
3IRECT COST
FABRICATION - INSTALLATION OF CABLE TRAY 8,+(:
/UANTITY D 8,+(: LN+MTRS
'(ter)(*s+
6mm% th6% : 3;mm% : 3;mm% : 6%88m% )ngle 'ar pcs% 4
12mm%F : 6%88m% Plain Roun> 'ar pcs% 3
8%4mm% th6% : 78mm% : 283mm% : 6%88m +%"% C5Purlins pcs% 6
4mm%F : 18mm% 'lin> RiEets ?188pcs%@pac6A pac6s 2
=14 : 78mm% Plastic To: C@ ScreC ?18pcs%@pac6A pac6s 7
6811 0el>ing Ro> 6g% 1
49 +rin>ing 2isc pc% 1
&etal Primer gal% 1
,(-or+
5 0el>er >ays 3
5 Carpenter >ays 3
5 Painter >ays 3
E.u)pment Rent(*+
5 Unit 0el>ing &achine >ays 3
5 Unit Concrete 2rill >ays 3
5 Unit )ngle +rin>er >ays 3
3IRECT COST
PAINTING WOR4S :(+'(
/UANTITY D :(+'( S/+M
'(ter)(*s+
)crylic 'ase> SolEent Primer gals% 4
)crylic 'ase> SolEent Top Coat 0hite gals% ;
)crylic 'ase> SolEent Paint Re>ucer gals% 3
)crylic 'ase> SolEent Cast gals% 2
Tinting for )crylic 'ase SolEent ,inish PaintM
RaC Sienna ?1@4 ltr% per canA can 1
'urnt Umber ?1@4 ltr% per canA can 1
'lac6 ?1@4 ltr% per canA can 1
Toluo>ine Re> ?1@4 ltr% per canA can 1
Thalo 'lue ?1@4 ltr% Per canA can 1
Tile Re> ,loor Paint ?1 literA liters 2
Concrete $eutraliGer ltrs% 2
=128 San> Paper ?CaterproofA >oG% 1
B9 Roller Paint 'rush C@ tray set 1
,(-or+
5 Painter >ays 7
5 (aborer >ays 7
3IRECT COST
DEMOBILIZATION lot 1
3IRECT COST
TOTA, 3IRECT COST 1OR CI/I, WOR:S
4ote+ L A** s)<es reerre" here)n shou*" me(n !ommer!)(**= (>()*(-*e me(surements ?)th to*er(n!e o
@ %mm.
28%88 168%88
12%88 128%88
7;%88 7;%88
33;%88
366%88 366%88
31B%88 31B%88
6;3%88
3IRECT COST 8),98+,,
31B%88 2,736%88
2,736%88
3IRECT COST 9):&'+,,
16;%88 18,8;8%88
B7%88 688%88
62%88 24;%88
18,D2;%88
366%88 B32%88
31B%88 1,26;%88
366%88 B32%88
2,B32%88
268%88 6,B68%88
D88%88 1,378%88
D88%88 2,278%88
28%88 1,468%88
28%88 648%88
7;%88 116%88
7D%88 11;%88
12,6D4%88
366%88 1,8D;%88
31B%88 1,D82%88
366%88 1,8D;%88
4,8D;%88
1,3B6%88 2,B72%88
68%88 1,288%88
3,D72%88
3IRECT COST 60,7##.00
366%88 366%88
31B%88 634%88
366%88 366%88
1,366%88
3IRECT COST %,366.00
32%28 BB2%;8
17%88 D88%88
268%88 B;8%88
D88%88 227%88
16;%88 6B2%88
B7%88 B7%88
62%88 62%88
3,4;6%;8
1,788%88 388%88
268%88 B;8%88
;,873%68
366%88 1,8D;%88
31B%88 1,D82%88
3,888%88
3IRECT COST %#,$#0.#0
63D%B7 1,D1D%27
3B%88 1,;;B%88
66%88 66%88
;3%88 ;3%88
7D%88 7D%88
5
18,47;%88 18,47;%88
7,47B%BB 21,;31%8;
3,D4B%88 3,D4B%88
B;2%88 B;2%88 33B%88
3B4%88
41,832%33
B11%88
366%88 7,124%88
31B%88 4,43;%88
D,762%88
3IRECT COST $0,$&#.33
61D%88 22,2;4%88
134%78 ;8B%88
62%88 3B2%88
426%78 ;73%88
687%68 1,211%28
12%78 78%88
462%27 462%27
26,83D%47 '):,<+('
366%88 2,1D6%88
31B%88 3,;84%88
6,888%88
388%88 1,;88%88
3,448%88 28,648%88
22,448%88
3IRECT COST $#,#7&.#$
217%D2 DB1%64 ,+8'
268%88 728%88 8+',
D88%88 D8%88 ,+,<
D88%88 137%88 ,+8;
1,B16%64
31B%88 31B%88
366%88 366%88
366%88 366%88
1,84D%88
3IRECT COST 6,76$.6#
268%88 1,768%88
D88%88 2B8%88
D88%88 478%88
483%88 2,41;%88
B7%88 B7%88
28%88 748%88
28%88 1,888%88
7;%88 116%88
6,42D%88
366%88 B32%88
31B%88 1,26;%88
366%88 B32%88
2,B32%88
388%88 388%88
388%88
3IRECT COST &,#6%.00
268%88 12,B48%88 37
D88%88 2,B88%88 2
D88%88 3,688%88 4
D88%88 D88%88 8%3
237%88 B,DD8%88 17
B7%88 388%88 7
211%88 ;44%88 4
B78%88 2,278%88 3
28%88 ;88%88 48
7;%88 116%88 2
63%88 126%88 2
63%88 126%88 2
32,4D2%88
1
366%88 1,;38%88
366%88 1,;38%88
366%88 1,;38%88
31B%88 3,1B8%88 2
;,668%88 2
18,48B%88 28,;14%88
28,;14%88
3IRECT COST 6%,&66.00
1,6BB%88 ;,3;7%88
3%88 3D8%88
2,;2D%88 27,461%88
D,;BB%88 3D,78;%88
1,B38%88 1,B38%88
128%88 D68%88
D88%88 3,688%88
62%88 318%88
426%78 426%78
687%68 687%68
143%D8 B1D%78
3,448%88 3,448%88
;7,737%68 ;2,8D7%68
268%88 728%88
D88%88 1;8%88
D88%88 1;8%88
43B%88 1,B4;%88
16;%88 336%88
B7%88 227%88
3,1;D%88
1,D8;%88 1B,1B2%88
;21%B8 3,2;6%;8
38D%78 2,4B6%88
62%88 24;%88
143%D8 431%B8
426%78 426%78
687%68 1,211%28
462%27 462%27
2B%27 74%78
12%78 27%88
27,BD3%D7
366%88 6,222%88
366%88 6,222%88
366%88 6,222%88
366%88 6,222%88
31B%88 18,BB;%88
37,666%88
3IRECT COST %$0,%8#.$$
;4B%88 3,3;;%88
277%88 B67%88
;78%88 7,188%88
7;%88 116%88
78%88 278%88
143%D8 143%D8
134%78 134%78
426%78 426%78
687%68 1,211%28
2B%27 74%78
12%78 27%88
462%27 462%27
12,8B6%;7
366%88 1,8D;%88
366%88 1,8D;%88
366%88 1,8D;%88
3,2D4%88
1,788%88 4,788%88
388%88 D88%88
388%88 D88%88
6,388%88
3IRECT COST 6%,670.8$
;48%88 3,368%88
DD1%88 B,D2;%88
438%88 1,2D8%88
4D7%88 DD8%88
118%88 118%88
118%88 118%88
118%88 118%88
118%88 118%88
118%88 118%88
2;7%47 7B8%D8
12;%78 27B%88
132%88 132%88
118%88 118%88
2B%27 74%78
17,242%48
366%88 1,;38%88
31B%88 1,7;7%88
3,417%88
3IRECT COST %8,6$7.#0
7,888%88 7,888%88
$,000.00
3IRECT COST $,000.00
GREFH
A** s)<es reerre" here)n shou*" me(n !ommer!)(**= (>()*(-*e me(surements ?)th to*er(n!e o
PR#3!CT@(#C)T"#$ #, PR#3!CTM
BREA4DOWN OF E3PENDITURES @ OF TOTAL
I # ESTIMATED COST
)% 2"R!CT C#STM
1% &obiliGation@2emobiliGation % % % % % % % % % % % % % % % % % % % % % 2%66
2% &aterials % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % %
2%1 Supply 2eliEery % % % % % % % % % % % % % % % % % % % % % % % % % 66%D2
2%2 Testing &aterials % % % % % % % % % % % % % % % % % % % % % % % % 8%8B
3% (abor ?inclu>ing fringe beneKtsA % % % % % % % % % % % % % % % % % % 3%68
4% !Iuipment !:penses % % % % % % % % % % % % % % % % % % % % % % % % % 3%11
B+ INDIRECT COST:
1% #Eerhea> contingency &iscellaneous % % % % % % % % % % % % % % 4%42
2% ProKt % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % % B%3B
3% ComprehensiEe )ll Ris6 "nsurance % % % % % % % % % % % % % % % %
4% alue )>>e> Ta: ?12O of !2C, #C& an> ProKtA % % % % % % D%7;
7% &aterials Testing BO of 1O of #C& % % % % % % % % % % % % % %
S U B # T O T A L ACONTRACT COSTB
II # ESTIMATED GO1ERNMENT E3PENDITURES
1% !ngineering . )>ministratiEe #Eerhea> 2%27
2% P#0@Site )cIuisition@Pre5!ngineering
3% &aterials to be furnishe> by the goEernment
4% &aterials Juality Control . *y>rology ?&JC*A
7% Retention for R# . C%#%
S U B # T O T A L
III # CONTINGENCIESERESER1ED:
1% Physical ?up to 7O of the !stimate> Contract CostA % % % % % % %
2% Price !scalation ?up to 12O of the !stimate>
Contract CostA % % % % % % % % % % % % % % % % % % % % % % % % % % % % % %
3% Preliminary !ngineering % % % % % % % % % % % % % % % % % % % % % % % % % %
TOTAL ESTIMATED PRO5ECT COST 8,,+,,
PR!P)R!2 '-M SU'&"TT!2 '-M
FELI3 FEDERICO N+ MENDOZA III FELI3BEERTO R+CAARE 5R+ MARLI ACOSTA # DE FIESTA
Senoir !ngineer ), !%!%?3#A Senoir !ngineer ), C%!%?3#A #Ncer5"n5Charge
P()$$"$+ . 2!S"+$ 2""S"#$ P()$$"$+ . 2!S"+$ 2""S"#$ P()$$"$+ . 2!S"+$ 2""S"#$
)PPR#!2 '-M
2!S"+$!2 '-M
EDITO M+ BAUTISTA) 5R+ EFREN C+ SAL1ACION
Senior !ngineer ) 5 C%!% #Ncer5"n5Charge
P()$$"$+ . 2!S"+$ 2""S"#$ !$+"$!!R"$+ 2!P)RT&!$T
C*!C1!2 . R!"!0!2 '-M R!C#&&!$2"$+ PR#3!CT "&P(!&!$T)T"#$M
MARIE CLAIRE C+ BONGO ARNULFO A+ ALFONSO
Principal !ngineer C 2epartment &anager C
P()$$"$+ . 2!S"+$ 2""S"#$ &)"$T!$)$C! 2!P)RT&!$T
)PPR#!2 ,#R PR#3!CT "&P(!&!$T)T"#$M
+eneral &anager
@ OF TOTAL AMOUNT
2%66 ;1,4;8%88
66%D2 2,84B,246%B2
8%8B 2,318%88
3%68 118,332%88
3%11 D7,8D6%88
4%42 137,2DD%8;
B%3B 227,4D;%4B
D%7; 2D2,D;;%1;
2,DD8,278%47
2%27 6;,BD4%47
8,,+,, &),:<),;;+<,
MARLI ACOSTA # DE FIESTA
#Ncer5"n5Charge
P()$$"$+ . 2!S"+$ 2""S"#$
EFREN C+ SAL1ACION
#Ncer5"n5Charge
!$+"$!!R"$+ 2!P)RT&!$T
R!C#&&!$2"$+ PR#3!CT "&P(!&!$T)T"#$M
ARNULFO A+ ALFONSO
&)"$T!$)$C! 2!P)RT&!$T

Electrical Works Upgrade-Final REVISED

Caricato da

Informazioni sul documento

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

Electrical Works Upgrade-Final REVISED

Caricato da

Copyright:

Formati disponibili

Page 1 of 236

Republic of the Philippines

Potrebbero piacerti anche